Suite number:
2204 C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
948 sqft
Occupancy Date:
Sep 2024
Price, CAD
$1,039,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
57.62%
Cumulative Return on Investment in Year 5
265.48%
Property Price at the End of Year 5
$1,340,000
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 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $686,000 |
| rent income | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $351,000 |
| mortgage principal reduction | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $177,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $102,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $135,000 | $142,000 | $148,000 | $1,219,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $143,000 |
| mortgage payment | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $477,000 |
| total expense investment | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $620,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $42,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $78,000 | $84,000 | $599,000 |
| cumulative roi | $257 | $247 | $250 | $257 | $265 | $275 | $286 | $298 | $311 | $326 | $3,000 |
Move-in ready homes in the heart of Austin Heights, where everything you need is within a short walk. The Heights on Austin is perched atop a hill, taking advantage of river and mountain views from every level.
Address: Coquitlam, British Columbia
Price Range: $1,015,000 - $1,040,000
Avail. suites: 2
2 bd
948—949 SqFt