Suite number:
413 - D
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
614 sqft
Occupancy Date:
Sep 2027
Price, CAD
$634,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.58%
Cumulative Return on Investment in Year 5
116.72%
Property Price at the End of Year 5
$818,000
Deposit Schedule
$10 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 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $419,000 |
| rent income | - | - | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $177,000 |
| mortgage principal reduction | - | - | $1,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $68,000 |
| deposit interest | $3,000 | $3,000 | $3,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $38,000 | $49,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $677,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| remaining balance payment | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $1,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $66,000 |
| mortgage payment | - | - | $5,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $221,000 |
| total expense investment | $63,000 | - | $101,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $445,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,281 | $38,000 | -$51,711 | $29,000 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $232,000 |
| cumulative roi | $57 | $117 | $80 | $99 | $117 | $133 | $148 | $164 | $179 | $194 | $1,000 |
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $499,000 - $1,000,000
Avail. suites: 34
1—3 bd
509—1506 SqFt