Suite number:

A4A

Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
680 sqft
Occupancy Date:
Dec 2026
Price, CAD
$650,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

26.47%

Cumulative Return on Investment in Year 5

116.96%

Property Price at the End of Year 5

$837,000

Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$32,500
5% on Occupancy
$32,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$34,000$36,000$37,000$39,000$41,000$44,000$46,000$48,000$51,000$53,000$429,000
rent income--$22,000$25,000$26,000$27,000$28,000$29,000$31,000$32,000$220,000
mortgage principal reduction--$8,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$84,000
deposit interest$3,000$3,000$213-------$6,000
gst hst rebate--$5,000-------$5,000
total income return$37,000$39,000$73,000$74,000$77,000$81,000$85,000$89,000$93,000$97,000$744,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$65,000---------$65,000
remaining balance payment--$65,000-------$65,000
closing cost--$31,000-------$31,000
operating expense--$8,000$9,000$9,000$9,000$10,000$10,000$10,000$11,000$77,000
mortgage payment--$27,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000$236,000
total expense investment$65,000-$131,000$39,000$39,000$39,000$40,000$40,000$40,000$41,000$473,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$28,482$39,000-$58,356$35,000$38,000$42,000$45,000$49,000$53,000$57,000$270,000
cumulative roi$56$116$76$97$117$136$155$174$193$213$1,000
Botanica
Address: Coquitlam, British Columbia
Price Range: $650,000 - $980,000
Avail. suites: 14
1.5—3 bd
605—1327 SqFt