Suite number:
B3
Project:
Address:
Coquitlam, British Columbia
Developer:
Porte Communities
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
748 sqft
Occupancy Date:
Jun 2025
Price, CAD
$614,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.56%
Cumulative Return on Investment in Year 5
116.66%
Property Price at the End of Year 5
$792,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$30,745
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 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $406,000 |
| rent income | $11,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $297,000 |
| mortgage principal reduction | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $97,000 |
| deposit interest | $771 | - | - | - | - | - | - | - | - | - | $771 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $806,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| remaining balance payment | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $95,000 |
| mortgage payment | $12,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $265,000 |
| total expense investment | $169,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $513,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$116,507 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $48,000 | $52,000 | $56,000 | $60,000 | $293,000 |
| cumulative roi | $26 | $50 | $73 | $95 | $117 | $139 | $161 | $185 | $210 | $237 | $1,000 |
Bastille
Address: Coquitlam, British Columbia
Price Range: $600,000 - $870,000
Avail. suites: 17
1—3 bd
555—1066 SqFt