Suite number:
C2
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1084 sqft
Occupancy Date:
Dec 2025
Price, CAD
$779,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.31%
Cumulative Return on Investment in Year 5
119.49%
Property Price at the End of Year 5
$1,005,000
Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$38,995
5% in 7 days
$38,995
5% on Occupancy
$38,995
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | - | $29,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $336,000 |
| mortgage principal reduction | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $115,000 |
| deposit interest | $6,000 | $383 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $87,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $977,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | - | $39,000 | - | - | - | - | - | - | - | - | $39,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $113,000 |
| mortgage payment | - | $33,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $319,000 |
| total expense investment | $117,000 | $116,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $50,000 | $621,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,853 | -$28,391 | $42,000 | $46,000 | $50,000 | $54,000 | $59,000 | $63,000 | $68,000 | $73,000 | $356,000 |
| cumulative roi | $39 | $53 | $76 | $98 | $119 | $141 | $162 | $184 | $207 | $231 | $1,000 |
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $485,000 - $870,000
Avail. suites: 26
1—3 bd
529—1488 SqFt