Suite number:
E2
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Northstar Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
922 sqft
Occupancy Date:
Mar 2027
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.74%
Cumulative Return on Investment in Year 5
111.41%
Property Price at the End of Year 5
$1,160,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$45,000
5% in 10 days
$45,000
5% on Occupancy
$45,000
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | $11,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $315,000 |
| mortgage principal reduction | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $111,000 |
| deposit interest | $6,000 | $4,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $53,000 | $73,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $1,035,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | $45,000 | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $4,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $104,000 |
| mortgage payment | - | $15,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $376,000 |
| total expense investment | $135,000 | $101,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $59,000 | $697,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$82,149 | -$28,612 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $69,000 | $75,000 | $338,000 |
| cumulative roi | $39 | $54 | $75 | $94 | $111 | $128 | $145 | $161 | $177 | $195 | $1,000 |
Port Haven
Address: Port Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 10
0—3 bd
452—969 SqFt