Suite number:
K
Project:
Address:
Coquitlam, British Columbia
Developer:
Quantum Properties
Property type:
condo
Floor plan:
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
23.87%
Cumulative Return on Investment in Year 5
106.92%
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 | - | $19,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $328,000 |
| mortgage principal reduction | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $117,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $82,000 | $98,000 | $103,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $1,064,000 |
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 | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $111,000 |
| mortgage payment | - | $27,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $395,000 |
| total expense investment | $92,000 | $164,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $728,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,503 | -$81,240 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $64,000 | $70,000 | $76,000 | $336,000 |
| cumulative roi | $57 | $51 | $71 | $90 | $107 | $123 | $139 | $155 | $171 | $188 | $1,000 |
Arcadia
Address: Coquitlam, British Columbia
Price Range: $530,000 - $920,000
Avail. suites: 7
1—3 bd
455—928 SqFt