Suite number:
TH4
Project:
Address:
Coquitlam, British Columbia
Developer:
Concert Properties
Property type:
townhouse
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
26.25%
Cumulative Return on Investment in Year 5
115.93%
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 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $80,000 | $83,000 | $619,000 |
| mortgage principal reduction | - | $12,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $188,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $77,000 | $136,000 | $162,000 | $170,000 | $178,000 | $186,000 | $195,000 | $205,000 | $215,000 | $225,000 | $1,748,000 |
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 | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $14,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $212,000 |
| mortgage payment | - | $46,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $594,000 |
| total expense investment | $70,000 | $318,000 | $91,000 | $91,000 | $92,000 | $93,000 | $94,000 | $94,000 | $95,000 | $96,000 | $1,135,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$182,233 | $71,000 | $78,000 | $86,000 | $94,000 | $102,000 | $110,000 | $119,000 | $129,000 | $613,000 |
| cumulative roi | $109 | $50 | $74 | $95 | $116 | $136 | $157 | $178 | $199 | $222 | $1,000 |
Myriad
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt