Suite number:
A2B
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
501 sqft
Occupancy Date:
Jan 2027
Price, CAD
$666,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.59%
Cumulative Return on Investment in Year 5
97.81%
Property Price at the End of Year 5
$859,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$33,345
5% in 90 days
$33,345
5% in 270 days
$33,345
5% on Occupancy
$33,345
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 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $440,000 |
| rent income | - | $977 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $111,000 |
| mortgage principal reduction | - | $671 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $79,000 |
| deposit interest | $3,000 | $6,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $44,000 | $63,000 | $61,000 | $64,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $645,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $133,000 | - | - | - | - | - | - | - | - | - | $133,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $512 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $54,000 |
| mortgage payment | - | $3,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $270,000 |
| total expense investment | $133,000 | $36,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $490,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$95,349 | $8,000 | $24,000 | $22,000 | $25,000 | $28,000 | $31,000 | $34,000 | $38,000 | $41,000 | $154,000 |
| cumulative roi | $29 | $51 | $72 | $86 | $98 | $108 | $118 | $127 | $136 | $145 | $971 |
Band
Address: Coquitlam, British Columbia
Price Range: $667,000 - $1,269,000
Avail. suites: 12
1—3 bd
501—1190 SqFt