Suite number:
TH4
Project:
Address:
Coquitlam, British Columbia
Developer:
Concert Properties
Property type:
townhouse
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1721 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,409,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.52%
Cumulative Return on Investment in Year 5
112.83%
Property Price at the End of Year 5
$1,816,000
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 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $930,000 |
| rent income | - | $40,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $616,000 |
| mortgage principal reduction | - | $12,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $182,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $77,000 | $135,000 | $161,000 | $169,000 | $177,000 | $185,000 | $194,000 | $204,000 | $213,000 | $224,000 | $1,738,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| remaining balance payment | - | $211,000 | - | - | - | - | - | - | - | - | $211,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $14,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $205,000 |
| mortgage payment | - | $47,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $612,000 |
| total expense investment | $70,000 | $321,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $97,000 | $1,147,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$185,818 | $68,000 | $76,000 | $83,000 | $91,000 | $100,000 | $108,000 | $118,000 | $127,000 | $591,000 |
| cumulative roi | $109 | $50 | $72 | $93 | $113 | $132 | $152 | $172 | $192 | $214 | $1,000 |
Myriad
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt