Suite number:
C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
734 sqft
Occupancy Date:
Jun 2027
Price, CAD
$839,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.36%
Cumulative Return on Investment in Year 5
102.92%
Property Price at the End of Year 5
$1,082,000
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 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $554,000 |
| rent income | - | - | $7,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $181,000 |
| mortgage principal reduction | - | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $92,000 |
| deposit interest | $519 | $520 | $339 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $46,000 | $64,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $833,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $158,000 | - | - | - | - | - | - | - | $158,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $3,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $82,000 |
| mortgage payment | - | - | $14,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $300,000 |
| total expense investment | $10,000 | - | $210,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $585,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $34,000 | $46,000 | -$145,393 | $33,000 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $249,000 |
| cumulative roi | $441 | $905 | $71 | $88 | $103 | $116 | $129 | $140 | $152 | $163 | $2,000 |
Komo
Address: Coquitlam, British Columbia
Price Range: $590,000 - $950,000
Avail. suites: 7
1—3 bd
429—921 SqFt