Suite number:

B4

Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
769 sqft
Occupancy Date:
Dec 2025
Price, CAD
$634,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

24.41%

Cumulative Return on Investment in Year 5

111.74%

Property Price at the End of Year 5

$818,000

Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$31,745
5% in 7 days
$31,745
5% on Occupancy
$31,745
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$33,000$35,000$37,000$38,000$40,000$43,000$45,000$47,000$50,000$52,000$419,000
rent income$2,000$27,000$28,000$29,000$31,000$32,000$33,000$35,000$36,000$38,000$291,000
mortgage principal reduction$639$8,000$8,000$9,000$9,000$10,000$10,000$10,000$11,000$11,000$87,000
deposit interest$4,000---------$4,000
gst hst rebate-$5,000--------$5,000
total income return$40,000$75,000$73,000$76,000$80,000$84,000$88,000$92,000$97,000$101,000$806,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$95,000---------$95,000
remaining balance payment$32,000---------$32,000
closing cost$32,000---------$32,000
operating expense$712$9,000$9,000$9,000$9,000$9,000$10,000$10,000$10,000$10,000$86,000
mortgage payment$3,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$289,000
total expense investment$163,000$40,000$41,000$41,000$41,000$41,000$41,000$42,000$42,000$42,000$534,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$122,622$34,000$32,000$36,000$39,000$43,000$47,000$51,000$55,000$59,000$272,000
cumulative roi$24$51$72$92$112$131$151$172$194$217$1,000
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $485,000 - $870,000
Avail. suites: 26
1—3 bd
529—1488 SqFt