Suite number:
D1
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
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
26.63%
Cumulative Return on Investment in Year 5
116.24%
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 | - | - | $17,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $226,000 |
| mortgage principal reduction | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $92,000 |
| deposit interest | -$8 | $5,000 | $2,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $46,000 | $74,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $108,000 | $821,000 |
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 | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $83,000 |
| mortgage payment | - | - | $23,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $261,000 |
| total expense investment | $37,000 | $74,000 | $99,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $526,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$28,221 | -$25,768 | $38,000 | $42,000 | $45,000 | $49,000 | $53,000 | $58,000 | $62,000 | $295,000 |
| cumulative roi | $104 | $76 | $76 | $97 | $116 | $134 | $152 | $169 | $187 | $204 | $1,000 |
Elmwood
Address: Coquitlam, British Columbia
Price Range: $634,000 - $1,265,000
Avail. suites: 15
1—3 bd
643—1972 SqFt