Suite number:
D
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1218 sqft
Occupancy Date:
Sep 2025
Price, CAD
$995,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.07%
Cumulative Return on Investment in Year 5
121.61%
Property Price at the End of Year 5
$1,282,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$49,750
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $657,000 |
| rent income | $7,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $468,000 |
| mortgage principal reduction | $2,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $152,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $68,000 | $112,000 | $117,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $1,284,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $2,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $143,000 |
| mortgage payment | $8,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $418,000 |
| total expense investment | $247,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $63,000 | $798,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$178,866 | $52,000 | $57,000 | $62,000 | $67,000 | $73,000 | $79,000 | $85,000 | $91,000 | $98,000 | $486,000 |
| cumulative roi | $26 | $51 | $75 | $99 | $122 | $145 | $169 | $194 | $221 | $250 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $599,000 - $1,120,000
Avail. suites: 9
1—3.5 bd
684—1439 SqFt