Suite number:
PLAN C - NORTH
Project:
Address:
Coquitlam, British Columbia
Developer:
Anthem
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
517 sqft
Occupancy Date:
Jun 2024
Price, CAD
$618,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.58%
Cumulative Return on Investment in Year 5
146.44%
Property Price at the End of Year 5
$797,000
Deposit Schedule
$5 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 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $408,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $13,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $104,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $45,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $512,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $310,000 |
| total expense investment | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $310,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $14,000 | $11,000 | $13,000 | $16,000 | $18,000 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $202,000 |
| cumulative roi | $145 | $141 | $141 | $144 | $146 | $150 | $153 | $157 | $161 | $165 | $2,000 |
SOCO One and Two
Address: Coquitlam, British Columbia
Price Range: $445,000 - $1,070,000
Avail. suites: 16
0—3.5 bd
370—1125 SqFt