Suite number:
A
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
684 sqft
Occupancy Date:
Sep 2025
Price, CAD
$589,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.76%
Cumulative Return on Investment in Year 5
90.29%
Property Price at the End of Year 5
$759,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$29,450
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | $7,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $181,000 |
| mortgage principal reduction | $3,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $84,000 |
| deposit interest | $722 | - | - | - | - | - | - | - | - | - | $722 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $660,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| remaining balance payment | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| closing cost | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $73,000 |
| mortgage payment | $12,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $278,000 |
| total expense investment | $164,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $500,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$118,376 | $19,000 | $22,000 | $25,000 | $27,000 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $160,000 |
| cumulative roi | $25 | $45 | $62 | $77 | $90 | $103 | $115 | $127 | $139 | $151 | $936 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $589,000 - $1,049,000
Avail. suites: 9
1—3.5 bd
640—1439 SqFt