Suite number:
C
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
870 sqft
Occupancy Date:
Jun 2028
Price, CAD
$826,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.53%
Cumulative Return on Investment in Year 5
128.61%
Property Price at the End of Year 5
$1,065,000
Deposit Schedule
$5 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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $546,000 |
| rent income | - | - | - | $11,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $184,000 |
| mortgage principal reduction | - | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $78,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $3,000 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $51,000 | $54,000 | $73,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $830,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | $83,000 | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | - | - | $41,000 | - | - | - | - | - | - | $41,000 |
| closing cost | - | - | - | $35,000 | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | - | $4,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $73,000 |
| mortgage payment | - | - | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $258,000 |
| total expense investment | $41,000 | $83,000 | - | $97,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $531,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$31,370 | $54,000 | -$23,556 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $61,000 | $299,000 |
| cumulative roi | $109 | $78 | $121 | $112 | $129 | $144 | $157 | $171 | $184 | $197 | $1,000 |
Pine and Glen
Address: Coquitlam, British Columbia
Price Range: $525,000 - $1,000,000
Avail. suites: 8
1—3 bd
545—1210 SqFt