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
$1,049,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.83%
Cumulative Return on Investment in Year 5
103.92%
Property Price at the End of Year 5
$1,353,000
Deposit Schedule
Total up to 5% in 7 days
$52,495
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 | $54,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $693,000 |
| rent income | $27,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $474,000 |
| mortgage principal reduction | $9,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $155,000 |
| deposit interest | $747 | - | - | - | - | - | - | - | - | - | $747 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $1,328,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | $157,000 | - | - | - | - | - | - | - | - | - | $157,000 |
| closing cost | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | $10,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $160,000 |
| mortgage payment | $35,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $508,000 |
| total expense investment | $295,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $918,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$199,645 | $45,000 | $50,000 | $55,000 | $61,000 | $67,000 | $73,000 | $79,000 | $86,000 | $93,000 | $409,000 |
| cumulative roi | $26 | $48 | $68 | $86 | $104 | $121 | $139 | $156 | $174 | $193 | $1,000 |
Alina
Address: Coquitlam, British Columbia
Price Range: $900,000 - $1,100,000
Avail. suites: 6
1—3 bd
501—1682 SqFt