Suite number:
C1 - 104 NORTH
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1444 sqft
Occupancy Date:
Jan 2028
Price, CAD
$789,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.06%
Cumulative Return on Investment in Year 5
123.26%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$39,495
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | - | - | - | $35,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $328,000 |
| mortgage principal reduction | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $80,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | $306 | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $43,000 | $45,000 | $48,000 | $97,000 | $105,000 | $110,000 | $115,000 | $120,000 | $126,000 | $132,000 | $940,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| remaining balance payment | - | - | - | $118,000 | - | - | - | - | - | - | $118,000 |
| closing cost | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | $15,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $137,000 |
| mortgage payment | - | - | - | $32,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $263,000 |
| total expense investment | $39,000 | - | - | $199,000 | $57,000 | $58,000 | $58,000 | $59,000 | $60,000 | $60,000 | $591,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $45,000 | $48,000 | -$102,707 | $48,000 | $52,000 | $56,000 | $61,000 | $66,000 | $72,000 | $349,000 |
| cumulative roi | $109 | $223 | $344 | $101 | $123 | $145 | $168 | $190 | $214 | $239 | $2,000 |
Chapter
Address: Coquitlam, British Columbia
Price Range: $585,000 - $960,000
Avail. suites: 20
1.5—3.5 bd
660—1596 SqFt