Suite number:
B5
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
794 sqft
Occupancy Date:
Jan 2028
Price, CAD
$584,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.95%
Cumulative Return on Investment in Year 5
119.36%
Property Price at the End of Year 5
$754,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$29,245
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 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $386,000 |
| rent income | - | - | - | $23,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $216,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $59,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | $227 | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $34,000 | $35,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $671,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| remaining balance payment | - | - | - | $88,000 | - | - | - | - | - | - | $88,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $9,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $82,000 |
| mortgage payment | - | - | - | $24,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $194,000 |
| total expense investment | $29,000 | - | - | $150,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $42,000 | $423,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $34,000 | $35,000 | -$80,103 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $52,000 | $248,000 |
| cumulative roi | $109 | $223 | $344 | $98 | $119 | $140 | $161 | $182 | $203 | $226 | $2,000 |
Chapter
Address: Coquitlam, British Columbia
Price Range: $585,000 - $960,000
Avail. suites: 20
1.5—3.5 bd
660—1596 SqFt