Suite number:
E3
Project:
Address:
Coquitlam, British Columbia
Developer:
Jayen Properties
Property type:
condo
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
27.45%
Cumulative Return on Investment in Year 5
120.74%
Property Price at the End of Year 5
$1,146,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,495
5% on Occupancy
$44,495
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $587,000 |
| rent income | - | - | $32,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $354,000 |
| mortgage principal reduction | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $105,000 |
| deposit interest | $3,000 | $5,000 | $500 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $53,000 | $99,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $134,000 | $141,000 | $1,060,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $89,000 | - | - | - | - | - | - | - | - | - | $89,000 |
| remaining balance payment | - | - | $89,000 | - | - | - | - | - | - | - | $89,000 |
| closing cost | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $121,000 |
| mortgage payment | - | - | $36,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $339,000 |
| total expense investment | $89,000 | - | $172,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $61,000 | $674,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,371 | $53,000 | -$73,701 | $49,000 | $53,000 | $58,000 | $63,000 | $69,000 | $74,000 | $80,000 | $386,000 |
| cumulative roi | $56 | $116 | $77 | $100 | $121 | $141 | $162 | $183 | $205 | $228 | $1,000 |
Level
Address: Coquitlam, British Columbia
Price Range: $890,000 - $890,000
Avail. suites: 1
0—3.5 bd
480—1615 SqFt