Suite number:

F

Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1050 sqft
Occupancy Date:
Sep 2025
Price, CAD
$825,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.95%

Cumulative Return on Investment in Year 5

100.96%

Property Price at the End of Year 5

$1,063,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$41,250
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$43,000$45,000$47,000$50,000$53,000$55,000$58,000$61,000$64,000$68,000$545,000
rent income$28,000$32,000$33,000$35,000$36,000$38,000$39,000$41,000$43,000$45,000$370,000
mortgage principal reduction$9,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$15,000$16,000$126,000
deposit interest-----------
gst hst rebate$5,000---------$5,000
total income return$85,000$88,000$92,000$96,000$101,000$106,000$111,000$116,000$122,000$128,000$1,046,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$41,000---------$41,000
remaining balance payment$124,000---------$124,000
closing cost$36,000---------$36,000
operating expense$10,000$11,000$12,000$12,000$12,000$12,000$13,000$13,000$13,000$14,000$123,000
mortgage payment$38,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$410,000
total expense investment$249,000$53,000$53,000$53,000$54,000$54,000$54,000$54,000$55,000$55,000$733,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$163,682$35,000$39,000$43,000$48,000$52,000$57,000$62,000$67,000$73,000$312,000
cumulative roi$26$47$66$84$101$118$134$151$169$187$1,000
Aavand
Address: Coquitlam, British Columbia
Price Range: $589,000 - $1,049,000
Avail. suites: 9
1—3.5 bd
640—1439 SqFt