Suite number:
TH2
Project:
Address:
Coquitlam, British Columbia
Developer:
Concert Properties
Property type:
townhouse
Floor plan:
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
25.21%
Cumulative Return on Investment in Year 5
111.64%
Property Price at the End of Year 5
$1,610,000
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 | $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 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $69,000 | $72,000 | $537,000 |
| mortgage principal reduction | - | $10,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $161,000 |
| deposit interest | $3,000 | $999 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $68,000 | $120,000 | $142,000 | $149,000 | $156,000 | $163,000 | $171,000 | $179,000 | $188,000 | $197,000 | $1,533,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | - | - | - | - | - | - | - | - | - | $62,000 |
| remaining balance payment | - | $187,000 | - | - | - | - | - | - | - | - | $187,000 |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $13,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $180,000 |
| mortgage payment | - | $42,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $542,000 |
| total expense investment | $62,000 | $286,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $1,017,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$166,786 | $60,000 | $66,000 | $73,000 | $80,000 | $87,000 | $95,000 | $103,000 | $112,000 | $516,000 |
| cumulative roi | $109 | $50 | $72 | $92 | $112 | $131 | $150 | $169 | $189 | $211 | $1,000 |
Myriad
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt