Suite number:
203 - G1
Project:
Address:
Port Moody, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1001 sqft
Occupancy Date:
Dec 2025
Price, CAD
$914,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.78%
Cumulative Return on Investment in Year 5
115.14%
Property Price at the End of Year 5
$1,179,000
Deposit Schedule
$5 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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $604,000 |
| rent income | - | $32,000 | $37,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $372,000 |
| mortgage principal reduction | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $135,000 |
| deposit interest | $2,000 | $150 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $99,000 | $103,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $135,000 | $142,000 | $1,119,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | - | $137,000 | - | - | - | - | - | - | - | - | $137,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $122,000 |
| mortgage payment | - | $38,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $374,000 |
| total expense investment | $46,000 | $223,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $715,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$123,771 | $48,000 | $53,000 | $57,000 | $62,000 | $67,000 | $73,000 | $78,000 | $84,000 | $404,000 |
| cumulative roi | $109 | $50 | $73 | $95 | $115 | $135 | $156 | $177 | $198 | $221 | $1,000 |
Hue
Address: Port Moody, British Columbia
Price Range: $803,000 - $1,000,000
Avail. suites: 12
1—3 bd
703—1136 SqFt