Suite number:
B B5
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
716 sqft
Occupancy Date:
Dec 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.03%
Cumulative Return on Investment in Year 5
116.31%
Property Price at the End of Year 5
$644,000
Deposit Schedule
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | - | $21,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $163,000 |
| mortgage principal reduction | - | - | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $45,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $27,000 | $29,000 | $30,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $80,000 | $543,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | $100,000 | - | - | - | - | - | $100,000 |
| closing cost | - | - | - | - | $28,000 | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $58,000 |
| mortgage payment | - | - | - | - | $19,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $134,000 |
| total expense investment | - | - | - | - | $155,000 | $32,000 | $33,000 | $33,000 | $33,000 | $34,000 | $320,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $26,000 | $27,000 | $29,000 | $30,000 | -$91,157 | $34,000 | $37,000 | $40,000 | $43,000 | $47,000 | $223,000 |
| cumulative roi | - | - | - | - | $116 | $140 | $164 | $189 | $215 | $243 | $1,000 |
Ironwood
Address: Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 28
1—3 bd
533—2060 SqFt