Suite number:
519 - G3
Project:
Address:
Port Moody, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1059 sqft
Occupancy Date:
Dec 2025
Price, CAD
$939,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.12%
Cumulative Return on Investment in Year 5
116.60%
Property Price at the End of Year 5
$1,211,000
Deposit Schedule
$5 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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $620,000 |
| rent income | - | $34,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $394,000 |
| mortgage principal reduction | - | $12,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $139,000 |
| deposit interest | $2,000 | $154 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $51,000 | $103,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $134,000 | $141,000 | $147,000 | $1,161,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| remaining balance payment | - | $141,000 | - | - | - | - | - | - | - | - | $141,000 |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $128,000 |
| mortgage payment | - | $39,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $384,000 |
| total expense investment | $47,000 | $229,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $58,000 | $59,000 | $59,000 | $737,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$126,071 | $50,000 | $55,000 | $60,000 | $65,000 | $70,000 | $76,000 | $82,000 | $88,000 | $424,000 |
| cumulative roi | $109 | $50 | $74 | $95 | $117 | $138 | $159 | $180 | $203 | $226 | $1,000 |
Hue
Address: Port Moody, British Columbia
Price Range: $803,000 - $1,000,000
Avail. suites: 12
1—3 bd
703—1136 SqFt