Suite number:
C Lotus
Project:
Address:
Coquitlam, British Columbia
Developer:
Intracorp
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
721 sqft
Occupancy Date:
Jun 2026
Price, CAD
$793,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.04%
Cumulative Return on Investment in Year 5
96.05%
Property Price at the End of Year 5
$1,023,000
Deposit Schedule
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 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $524,000 |
| rent income | - | $7,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $206,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $101,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $59,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $836,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $159,000 | - | - | - | - | - | - | - | - | $159,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $97,000 |
| mortgage payment | - | $13,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $322,000 |
| total expense investment | - | $209,000 | $49,000 | $49,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $612,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $41,000 | -$150,174 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $225,000 |
| cumulative roi | - | $47 | $66 | $82 | $96 | $109 | $121 | $133 | $145 | $156 | $955 |
Gardena Condos (Tower 1 & 2)
Address: Coquitlam, British Columbia
Price Range: $560,000 - $1,047,000
Avail. suites: 16
1—3 bd
469—1153 SqFt