Suite number:
TH2
Project:
Address:
Coquitlam, British Columbia
Developer:
Concert Properties
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2.5
Size:
1501 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,249,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.23%
Cumulative Return on Investment in Year 5
117.17%
Property Price at the End of Year 5
$1,610,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$62,495
5% in 365 days
$62,495
5% on Occupancy
$62,495
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 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $103,000 | $825,000 |
| rent income | - | $35,000 | $54,000 | $57,000 | $59,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $540,000 |
| mortgage principal reduction | - | $11,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $167,000 |
| deposit interest | $3,000 | $5,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $68,000 | $124,000 | $143,000 | $150,000 | $157,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $1,545,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | $125,000 | - | - | - | - | - | - | - | - | $187,000 |
| remaining balance payment | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| closing cost | - | $43,000 | - | - | - | - | - | - | - | - | $43,000 |
| operating expense | - | $13,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $185,000 |
| mortgage payment | - | $41,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $527,000 |
| total expense investment | $62,000 | $284,000 | $80,000 | $81,000 | $81,000 | $82,000 | $83,000 | $83,000 | $84,000 | $85,000 | $1,005,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$159,204 | $63,000 | $69,000 | $75,000 | $82,000 | $89,000 | $97,000 | $105,000 | $113,000 | $540,000 |
| cumulative roi | $109 | $52 | $75 | $97 | $117 | $137 | $157 | $178 | $199 | $221 | $1,000 |
Myriad
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt