Suite number:
C2
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
705 sqft
Occupancy Date:
Mar 2027
Price, CAD
$696,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.63%
Cumulative Return on Investment in Year 5
99.71%
Property Price at the End of Year 5
$898,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$34,845
5% in 365 days
$34,845
5% on Occupancy
$34,845
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $460,000 |
| rent income | - | - | $12,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $148,000 |
| mortgage principal reduction | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $79,000 |
| deposit interest | -$2 | $5,000 | $995 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $43,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $698,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | $70,000 | - | - | - | - | - | - | - | - | $105,000 |
| remaining balance payment | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $72,000 |
| mortgage payment | - | - | $26,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $270,000 |
| total expense investment | $35,000 | $70,000 | $101,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $515,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$26,438 | -$36,029 | $24,000 | $28,000 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $182,000 |
| cumulative roi | $104 | $76 | $71 | $87 | $100 | $112 | $122 | $133 | $143 | $153 | $1,000 |
Elmwood
Address: Coquitlam, British Columbia
Price Range: $697,000 - $1,265,000
Avail. suites: 15
1—3 bd
643—1972 SqFt