Suite number:
D1
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
726 sqft
Occupancy Date:
Mar 2027
Price, CAD
$743,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.71%
Cumulative Return on Investment in Year 5
108.72%
Property Price at the End of Year 5
$958,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$37,195
5% in 365 days
$37,195
5% on Occupancy
$37,195
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $491,000 |
| rent income | - | - | $19,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $228,000 |
| mortgage principal reduction | - | - | $7,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $84,000 |
| deposit interest | -$2 | $5,000 | $1,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $46,000 | $75,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $814,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | $74,000 | - | - | - | - | - | - | - | - | $112,000 |
| remaining balance payment | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | - | $34,000 | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | $7,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $82,000 |
| mortgage payment | - | - | $28,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $289,000 |
| total expense investment | $37,000 | $74,000 | $107,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $554,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$28,221 | -$32,079 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $59,000 | $260,000 |
| cumulative roi | $104 | $76 | $74 | $92 | $109 | $124 | $140 | $154 | $169 | $185 | $1,000 |
Elmwood
Address: Coquitlam, British Columbia
Price Range: $697,000 - $1,265,000
Avail. suites: 15
1—3 bd
643—1972 SqFt