Suite number:
A4
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
760 sqft
Occupancy Date:
Jun 2028
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.57%
Cumulative Return on Investment in Year 5
134.68%
Property Price at the End of Year 5
$676,000
Deposit Schedule
$5 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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $346,000 |
| rent income | - | - | - | $11,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $193,000 |
| mortgage principal reduction | - | - | - | $3,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $49,000 |
| deposit interest | $1,000 | $4,000 | $4,000 | $2,000 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $33,000 | $34,000 | $53,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $605,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $52,000 | - | - | - | - | - | - | - | - | $79,000 |
| remaining balance payment | - | - | - | $26,000 | - | - | - | - | - | - | $26,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $63,000 |
| mortgage payment | - | - | - | $11,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $164,000 |
| total expense investment | $26,000 | $52,000 | - | $69,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $360,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$19,913 | $34,000 | -$16,125 | $33,000 | $36,000 | $39,000 | $42,000 | $45,000 | $49,000 | $245,000 |
| cumulative roi | $109 | $78 | $121 | $110 | $135 | $159 | $184 | $209 | $236 | $266 | $2,000 |
Pine and Glen
Address: Coquitlam, British Columbia
Price Range: $525,000 - $1,000,000
Avail. suites: 8
1—3 bd
545—1210 SqFt