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
23.11%
Cumulative Return on Investment in Year 5
100.06%
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 | - | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $204,000 |
| mortgage principal reduction | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $107,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $56,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $840,000 |
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 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $96,000 |
| mortgage payment | - | $9,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $300,000 |
| total expense investment | - | $204,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $589,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $41,000 | -$147,901 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $251,000 |
| cumulative roi | - | $47 | $67 | $85 | $100 | $114 | $128 | $141 | $153 | $166 | $1,000 |
Gardena by Intracorp is a masterplanned community in the vibrant and fast-growing Burquitlam neighbourhood. This extraordinary community is comprised of four buildings, including an eye-catching 42 storey tower, and will house a mix of design-driven ...
Address: Coquitlam, British Columbia
Price Range: $560,000 - $1,047,000
Avail. suites: 16
1—3 bd
469—1153 SqFt