Suite number:
TH4
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1335 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.83%
Cumulative Return on Investment in Year 5
108.39%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
Total up to 5% in 7 days
$54,995
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | $31,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $545,000 |
| mortgage principal reduction | $9,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $163,000 |
| deposit interest | $782 | - | - | - | - | - | - | - | - | - | $782 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $103,000 | $122,000 | $128,000 | $134,000 | $141,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $1,439,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| remaining balance payment | $165,000 | - | - | - | - | - | - | - | - | - | $165,000 |
| closing cost | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | $11,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $180,000 |
| mortgage payment | $37,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $532,000 |
| total expense investment | $309,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $974,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$206,497 | $50,000 | $55,000 | $61,000 | $67,000 | $74,000 | $80,000 | $87,000 | $94,000 | $102,000 | $465,000 |
| cumulative roi | $26 | $49 | $70 | $89 | $108 | $127 | $147 | $167 | $188 | $210 | $1,000 |
Alina
Address: Coquitlam, British Columbia
Price Range: $900,000 - $1,100,000
Avail. suites: 6
1—3 bd
501—1682 SqFt