Suite number:
D2
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
887 sqft
Occupancy Date:
Jun 2027
Price, CAD
$899,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.24%
Cumulative Return on Investment in Year 5
106.81%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$10,000 at Signing
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | - | $10,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $261,000 |
| mortgage principal reduction | - | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $95,000 |
| deposit interest | $519 | $520 | $339 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $50,000 | $71,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $956,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $170,000 | - | - | - | - | - | - | - | $170,000 |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $4,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $98,000 |
| mortgage payment | - | - | $15,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $330,000 |
| total expense investment | $10,000 | - | $227,000 | $58,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $646,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $37,000 | $50,000 | -$155,539 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $64,000 | $70,000 | $310,000 |
| cumulative roi | $472 | $969 | $71 | $90 | $107 | $123 | $138 | $153 | $167 | $182 | $2,000 |
Komo
Address: Coquitlam, British Columbia
Price Range: $590,000 - $950,000
Avail. suites: 7
1—3 bd
429—921 SqFt