Suite number:
B1C
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
746 sqft
Occupancy Date:
Jan 2027
Price, CAD
$892,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.23%
Cumulative Return on Investment in Year 5
104.71%
Property Price at the End of Year 5
$1,150,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,645
5% in 90 days
$44,645
5% in 270 days
$44,645
5% on Occupancy
$44,645
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $589,000 |
| rent income | - | $2,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $206,000 |
| mortgage principal reduction | - | $899 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $106,000 |
| deposit interest | $5,000 | $8,000 | - | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $51,000 | $60,000 | $89,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $919,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $179,000 | - | - | - | - | - | - | - | - | - | $179,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $772 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $81,000 |
| mortgage payment | - | $4,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $361,000 |
| total expense investment | $179,000 | $42,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $55,000 | $56,000 | $659,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$127,661 | $18,000 | $35,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $260,000 |
| cumulative roi | $29 | $53 | $75 | $91 | $105 | $117 | $129 | $141 | $152 | $163 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $667,000 - $1,269,000
Avail. suites: 12
1—3 bd
501—1190 SqFt