Suite number:
K
Project:
Address:
Coquitlam, British Columbia
Developer:
Quantum Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
928 sqft
Occupancy Date:
Jun 2026
Price, CAD
$919,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.41%
Cumulative Return on Investment in Year 5
108.94%
Property Price at the End of Year 5
$1,185,000
Deposit Schedule
Total up to 5% in 7 days
$45,995
5% on Occupancy
$45,995
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 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $607,000 |
| rent income | - | $14,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $322,000 |
| mortgage principal reduction | - | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $119,000 |
| deposit interest | $5,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $76,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $130,000 | $137,000 | $1,061,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| remaining balance payment | - | $92,000 | - | - | - | - | - | - | - | - | $92,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $6,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $128,000 |
| mortgage payment | - | $19,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $377,000 |
| total expense investment | $92,000 | $153,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $725,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,611 | -$76,161 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $64,000 | $69,000 | $75,000 | $336,000 |
| cumulative roi | $57 | $52 | $73 | $92 | $109 | $125 | $141 | $156 | $172 | $188 | $1,000 |
Arcadia
Address: Coquitlam, British Columbia
Price Range: $530,000 - $920,000
Avail. suites: 7
1—3 bd
455—928 SqFt