Suite number:
105 - B
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
522 sqft
Occupancy Date:
Sep 2027
Price, CAD
$554,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.33%
Cumulative Return on Investment in Year 5
107.20%
Property Price at the End of Year 5
$715,000
Deposit Schedule
$10 at Signing
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 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $366,000 |
| rent income | - | - | $2,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $100,000 |
| mortgage principal reduction | - | - | $1,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $59,000 |
| deposit interest | $3,000 | $3,000 | $2,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $33,000 | $42,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $538,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| remaining balance payment | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | - | $29,000 | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | $1,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $52,000 |
| mortgage payment | - | - | $4,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $193,000 |
| total expense investment | $55,000 | - | $90,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $386,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,843 | $33,000 | -$47,817 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $153,000 |
| cumulative roi | $57 | $117 | $79 | $94 | $107 | $119 | $130 | $140 | $149 | $159 | $1,000 |
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $499,000 - $1,000,000
Avail. suites: 34
1—3 bd
509—1506 SqFt