Suite number:
A1
Project:
Address:
Coquitlam, British Columbia
Developer:
Jayen Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
480 sqft
Occupancy Date:
Jan 2027
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.98%
Cumulative Return on Investment in Year 5
95.33%
Property Price at the End of Year 5
$386,000
Deposit Schedule
$10,000 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 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $198,000 |
| rent income | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $77,000 |
| mortgage principal reduction | - | - | $3,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $36,000 |
| deposit interest | $1,000 | $2,000 | $233 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $17,000 | $18,000 | $33,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $318,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| closing cost | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| operating expense | - | - | $4,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $43,000 |
| mortgage payment | - | - | $12,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $114,000 |
| total expense investment | $30,000 | - | $70,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $242,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$13,273 | $18,000 | -$37,565 | $11,000 | $13,000 | $14,000 | $15,000 | $17,000 | $19,000 | $20,000 | $76,000 |
| cumulative roi | $56 | $116 | $68 | $82 | $95 | $107 | $118 | $129 | $140 | $150 | $1,000 |
Level
Address: Coquitlam, British Columbia
Price Range: $890,000 - $890,000
Avail. suites: 1
0—3.5 bd
480—1615 SqFt