Suite number:
A1
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
582 sqft
Occupancy Date:
Jan 2027
Price, CAD
$707,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.05%
Cumulative Return on Investment in Year 5
112.88%
Property Price at the End of Year 5
$912,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,395
5% in 90 days
$35,395
5% in 270 days
$35,395
5% on Occupancy
$35,395
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $467,000 |
| rent income | - | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $186,000 |
| mortgage principal reduction | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $84,000 |
| deposit interest | $4,000 | $7,000 | $735 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $46,000 | $71,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $754,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $142,000 | - | - | - | - | - | - | - | - | - | $142,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $66,000 |
| mortgage payment | - | - | $29,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $270,000 |
| total expense investment | $142,000 | - | $67,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $510,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$101,189 | $46,000 | $4,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $244,000 |
| cumulative roi | $29 | $61 | $79 | $97 | $113 | $128 | $142 | $156 | $169 | $183 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $667,000 - $1,269,000
Avail. suites: 12
1—3 bd
501—1190 SqFt