Suite number:
B A3
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
630 sqft
Occupancy Date:
Dec 2028
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.22%
Cumulative Return on Investment in Year 5
108.33%
Property Price at the End of Year 5
$515,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | - | - | - | $12,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $95,000 |
| mortgage principal reduction | - | - | - | - | $4,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $34,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $21,000 | $22,000 | $23,000 | $24,000 | $47,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $398,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | $80,000 | - | - | - | - | - | $80,000 |
| closing cost | - | - | - | - | $26,000 | - | - | - | - | - | $26,000 |
| operating expense | - | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $46,000 |
| mortgage payment | - | - | - | - | $16,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $113,000 |
| total expense investment | - | - | - | - | $128,000 | $27,000 | $27,000 | $27,000 | $28,000 | $28,000 | $266,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $21,000 | $22,000 | $23,000 | $24,000 | -$81,274 | $20,000 | $23,000 | $25,000 | $27,000 | $29,000 | $132,000 |
| cumulative roi | - | - | - | - | $108 | $124 | $138 | $152 | $165 | $179 | $866 |
Ironwood
Address: Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 28
1—3 bd
533—2060 SqFt