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
28.15%
Cumulative Return on Investment in Year 5
124.77%
Property Price at the End of Year 5
$1,816,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$70,490
5% in 365 days
$70,495
5% on Occupancy
$70,495
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 | - | $30,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $83,000 | $605,000 |
| mortgage principal reduction | - | $10,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $197,000 |
| deposit interest | $4,000 | $7,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $77,000 | $129,000 | $163,000 | $171,000 | $179,000 | $187,000 | $196,000 | $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 | $141,000 | - | - | - | - | - | - | - | - | $211,000 |
| remaining balance payment | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $11,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $27,000 | $207,000 |
| mortgage payment | - | $32,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $549,000 |
| total expense investment | $70,000 | $301,000 | $87,000 | $87,000 | $88,000 | $89,000 | $90,000 | $90,000 | $91,000 | $92,000 | $1,085,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$171,681 | $77,000 | $84,000 | $91,000 | $99,000 | $107,000 | $115,000 | $124,000 | $133,000 | $663,000 |
| cumulative roi | $109 | $53 | $78 | $102 | $125 | $147 | $170 | $194 | $218 | $245 | $1,000 |
Taking centre stage in the Heart of Burquitlam, is Myriad, an awe-inspiring architectural landmark condominium. Also designed to bring people together, Myriad offers its own array of amenities designed to foster connection amongst residents. The enti...
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt