Suite number:
2005 C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
949 sqft
Occupancy Date:
Sep 2024
$1,014,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
58.73%
Cumulative Return on Investment in Year 5
270.68%
Property Price at the End of Year 5
$1,307,000
Deposit Schedule
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 | $53,000 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $670,000 |
rent income | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $351,000 |
mortgage principal reduction | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $172,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
total income return | $101,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $139,000 | $146,000 | $1,198,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | - | - | - | - | - | - | - |
operating expense | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $143,000 |
mortgage payment | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $465,000 |
total expense investment | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $608,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $42,000 | $41,000 | $46,000 | $50,000 | $55,000 | $60,000 | $65,000 | $71,000 | $77,000 | $83,000 | $591,000 |
cumulative roi | $262 | $251 | $255 | $262 | $271 | $281 | $292 | $305 | $319 | $333 | $3,000 |
Move-in ready homes in the heart of Austin Heights, where everything you need is within a short walk. The Heights on Austin is perched atop a hill, taking advantage of river and mountain views from every level.
Address: Coquitlam, British Columbia
Price Range: $1,015,000 - $1,040,000
Avail. suites: 2
2 bd
948—949 SqFt