Suite number:
A4
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
680 sqft
Occupancy Date:
Dec 2026
$650,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.81%
Cumulative Return on Investment in Year 5
117.96%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$12,500
5% on Occupancy
$32,500
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
rent income | - | - | $18,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $214,000 |
mortgage principal reduction | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $82,000 |
deposit interest | $3,000 | $3,000 | $693 | - | - | - | - | - | - | - | $7,000 |
gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
total income return | $37,000 | $39,000 | $68,000 | $73,000 | $77,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $737,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
remaining balance payment | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
mortgage payment | - | - | $22,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $231,000 |
total expense investment | $65,000 | - | $125,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $467,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$28,482 | $39,000 | -$56,995 | $35,000 | $38,000 | $41,000 | $45,000 | $49,000 | $52,000 | $57,000 | $270,000 |
cumulative roi | $56 | $116 | $77 | $98 | $118 | $137 | $156 | $175 | $194 | $214 | $1,000 |
Botanica has been designed to fit seamlessly into the vibrant community of Oakdale in West Coquitlam. Oakdale is close enough to Burquitlam SkyTrain to be convenient, yet removed enough to provide a break from the city. Life at Botanica brings a sen...
Address: Coquitlam, British Columbia
Price Range: $650,000 - $980,000
Avail. suites: 14
1.5—3 bd
605—1327 SqFt