Suite number:
F
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
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
24.74%
Cumulative Return on Investment in Year 5
111.46%
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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $544,000 |
| rent income | $5,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $337,000 |
| mortgage principal reduction | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $126,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $121,000 | $127,000 | $1,014,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| remaining balance payment | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| closing cost | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | $2,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $116,000 |
| mortgage payment | $6,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $347,000 |
| total expense investment | $208,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $52,000 | $52,000 | $662,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$151,280 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $65,000 | $70,000 | $75,000 | $351,000 |
| cumulative roi | $26 | $50 | $72 | $92 | $111 | $131 | $150 | $169 | $189 | $210 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $599,000 - $1,120,000
Avail. suites: 9
1—3.5 bd
684—1439 SqFt