Suite number:

C5

Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
661 sqft
Occupancy Date:
Sep 2027
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.63%

Cumulative Return on Investment in Year 5

94.40%

Property Price at the End of Year 5

$644,000

Deposit Schedule
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$26,000$27,000$29,000$30,000$32,000$33,000$35,000$37,000$39,000$41,000$330,000
rent income--$15,000$16,000$17,000$18,000$18,000$19,000$20,000$21,000$144,000
mortgage principal reduction--$6,000$6,000$7,000$7,000$7,000$8,000$8,000$9,000$59,000
deposit interest-----------
gst hst rebate--$5,000-------$5,000
total income return$26,000$27,000$55,000$53,000$55,000$58,000$61,000$64,000$67,000$70,000$538,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-$100,000--------$100,000
closing cost-$30,000--------$30,000
operating expense--$8,000$8,000$8,000$8,000$9,000$9,000$9,000$9,000$67,000
mortgage payment--$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$200,000
total expense investment-$130,000$33,000$33,000$33,000$33,000$34,000$34,000$34,000$34,000$397,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$26,000-$102,152$23,000$20,000$22,000$25,000$27,000$30,000$33,000$36,000$140,000
cumulative roi-$41$64$80$94$108$120$132$144$156$941
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $500,000 - $1,000,000
Avail. suites: 28
1—3 bd
509—1506 SqFt