Suite number:
B1
Project:
Address:
Coquitlam, British Columbia
Developer:
Wanson Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
663 sqft
Occupancy Date:
Dec 2026
Price, CAD
$620,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.42%
Cumulative Return on Investment in Year 5
105.97%
Property Price at the End of Year 5
$799,000
Deposit Schedule
$10,000 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 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $409,000 |
| rent income | - | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $210,000 |
| mortgage principal reduction | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $71,000 |
| deposit interest | $519 | $520 | $78 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $34,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $697,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $114,000 | - | - | - | - | - | - | - | $114,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $67,000 |
| mortgage payment | - | - | $26,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $243,000 |
| total expense investment | $10,000 | - | $178,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $23,000 | $34,000 | -$111,898 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $231,000 |
| cumulative roi | $327 | $671 | $69 | $88 | $106 | $123 | $140 | $157 | $174 | $192 | $2,000 |
Portico
Address: Coquitlam, British Columbia
Price Range: $620,000 - $940,000
Avail. suites: 27
1—3 bd
599—1233 SqFt