Suite number:
208 - F
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
865 sqft
Occupancy Date:
Sep 2027
Price, CAD
$799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.46%
Cumulative Return on Investment in Year 5
111.97%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10 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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | $8,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $213,000 |
| mortgage principal reduction | - | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $85,000 |
| deposit interest | $4,000 | $4,000 | $3,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $48,000 | $65,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $841,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $87,000 |
| mortgage payment | - | - | $13,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $294,000 |
| total expense investment | $80,000 | - | $133,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $577,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,359 | $48,000 | -$67,312 | $33,000 | $37,000 | $41,000 | $45,000 | $50,000 | $54,000 | $59,000 | $265,000 |
| cumulative roi | $57 | $117 | $79 | $96 | $112 | $126 | $140 | $153 | $166 | $179 | $1,000 |
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $499,000 - $1,000,000
Avail. suites: 28
1—3 bd
509—1506 SqFt