Suite number:
B-C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
865 sqft
Occupancy Date:
Dec 2028
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.35%
Cumulative Return on Investment in Year 5
134.65%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$40,000
5% in 74 days
$40,000
5% on Occupancy
$40,000
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | - | $4,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $175,000 |
| mortgage principal reduction | - | - | - | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $69,000 |
| deposit interest | $4,000 | $8,000 | $6,000 | $5,000 | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $52,000 | $52,000 | $64,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $799,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | $40,000 | - | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $2,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $74,000 |
| mortgage payment | - | - | - | $7,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $247,000 |
| total expense investment | $80,000 | $40,000 | - | $84,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $516,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,953 | $12,000 | $52,000 | -$19,692 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $283,000 |
| cumulative roi | $56 | $81 | $124 | $120 | $135 | $148 | $161 | $173 | $185 | $197 | $1,000 |
Ironwood
Address: Coquitlam, British Columbia
Price Range: $500,000 - $1,000,000
Avail. suites: 23
1—3 bd
485—950 SqFt