Suite number:
TH2
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1161 sqft
Occupancy Date:
Jun 2025
Price, CAD
$969,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
84.88%
Cumulative Return on Investment in Year 5
390.33%
Property Price at the End of Year 5
$1,250,000
Deposit Schedule
Total up to 5% in 7 days
$48,495
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $640,000 |
| rent income | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $513,000 |
| mortgage principal reduction | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $150,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $109,000 | $110,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $159,000 | $1,308,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $167,000 |
| mortgage payment | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $486,000 |
| total expense investment | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $652,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $46,000 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $73,000 | $79,000 | $85,000 | $92,000 | $655,000 |
| cumulative roi | $343 | $336 | $349 | $367 | $390 | $417 | $449 | $485 | $528 | $577 | $4,000 |
Alina
Address: Coquitlam, British Columbia
Price Range: $900,000 - $1,020,000
Avail. suites: 6
1—3 bd
501—1682 SqFt