Suite number:
E3
Project:
Address:
Coquitlam, British Columbia
Developer:
Jayen Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1110 sqft
Occupancy Date:
Jan 2027
Price, CAD
$889,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.82%
Cumulative Return on Investment in Year 5
111.31%
Property Price at the End of Year 5
$1,146,000
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $587,000 |
| rent income | - | - | $36,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $357,000 |
| mortgage principal reduction | - | - | $10,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $103,000 |
| deposit interest | $519 | $520 | $31 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $102,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $140,000 | $1,053,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $168,000 | - | - | - | - | - | - | - | $168,000 |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $13,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $119,000 |
| mortgage payment | - | - | $41,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $353,000 |
| total expense investment | $10,000 | - | $259,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $687,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $37,000 | $49,000 | -$157,015 | $47,000 | $52,000 | $57,000 | $62,000 | $67,000 | $73,000 | $79,000 | $366,000 |
| cumulative roi | $467 | $959 | $70 | $91 | $111 | $131 | $150 | $170 | $191 | $212 | $3,000 |
Level
Address: Coquitlam, British Columbia
Price Range: $890,000 - $890,000
Avail. suites: 1
0—3.5 bd
480—1615 SqFt