Suite number:
C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1084 sqft
Occupancy Date:
Jun 2024
Price, CAD
$1,389,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.07%
Cumulative Return on Investment in Year 5
161.00%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $25,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $243,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $97,000 | $97,000 | $101,000 | $106,000 | $112,000 | $117,000 | $123,000 | $129,000 | $136,000 | $142,000 | $1,160,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $637,000 |
| total expense investment | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $637,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $33,000 | $33,000 | $38,000 | $43,000 | $48,000 | $54,000 | $59,000 | $66,000 | $72,000 | $79,000 | $523,000 |
| cumulative roi | $152 | $152 | $154 | $157 | $161 | $165 | $169 | $173 | $178 | $182 | $2,000 |
West is a celebration of everyday life. Perched at the top of Austin Heights, a tight-knit neighborhood filled with local businesses offering walkable convenience, residents will enjoy views of the Fraser River or the mountains from every floor. ...
Address: Coquitlam, British Columbia
Price Range: $855,000 - $1,390,000
Avail. suites: 6
2—3 bd
747—1084 SqFt