Suite number:
A1
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
605 sqft
Occupancy Date:
Dec 2026
Price, CAD
$650,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.70%
Cumulative Return on Investment in Year 5
109.58%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$32,500
5% on Occupancy
$32,500
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | - | $19,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $195,000 |
| mortgage principal reduction | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $78,000 |
| deposit interest | $3,000 | $3,000 | $83 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $37,000 | $39,000 | $70,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $714,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| remaining balance payment | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $70,000 |
| mortgage payment | - | - | $29,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $250,000 |
| total expense investment | $65,000 | - | $132,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $481,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,482 | $39,000 | -$62,601 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $232,000 |
| cumulative roi | $56 | $116 | $74 | $93 | $110 | $126 | $141 | $156 | $171 | $186 | $1,000 |
Botanica
Address: Coquitlam, British Columbia
Price Range: $650,000 - $980,000
Avail. suites: 14
1.5—3 bd
605—1327 SqFt