Suite number:
B1
Project:
Address:
Coquitlam, British Columbia
Developer:
Jayen Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
551 sqft
Occupancy Date:
Jan 2027
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.84%
Cumulative Return on Investment in Year 5
102.54%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$10,000 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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | - | $11,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $117,000 |
| mortgage principal reduction | - | - | $4,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $47,000 |
| deposit interest | $2,000 | $2,000 | $310 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $22,000 | $24,000 | $43,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $438,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | - | $40,000 | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | $26,000 | - | - | - | - | - | - | - | $26,000 |
| operating expense | - | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $54,000 |
| mortgage payment | - | - | $16,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $152,000 |
| total expense investment | $40,000 | - | $87,000 | $26,000 | $26,000 | $26,000 | $26,000 | $27,000 | $27,000 | $27,000 | $312,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,697 | $24,000 | -$43,990 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $28,000 | $30,000 | $125,000 |
| cumulative roi | $56 | $116 | $71 | $87 | $103 | $117 | $130 | $143 | $156 | $169 | $1,000 |
Level
Address: Coquitlam, British Columbia
Price Range: $890,000 - $890,000
Avail. suites: 1
0—3.5 bd
480—1615 SqFt