Suite number:
B
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
640 sqft
Occupancy Date:
Sep 2025
Price, CAD
$650,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.87%
Cumulative Return on Investment in Year 5
99.67%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$32,500
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | $9,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $253,000 |
| mortgage principal reduction | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $93,000 |
| deposit interest | $797 | - | - | - | - | - | - | - | - | - | $797 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $781,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| remaining balance payment | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $79,000 |
| mortgage payment | $14,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $307,000 |
| total expense investment | $179,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $548,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$127,102 | $26,000 | $29,000 | $33,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $233,000 |
| cumulative roi | $26 | $47 | $66 | $83 | $100 | $116 | $131 | $147 | $164 | $180 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $589,000 - $1,049,000
Avail. suites: 9
1—3.5 bd
640—1439 SqFt