Suite number:
D2
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1488 sqft
Occupancy Date:
Dec 2025
Price, CAD
$834,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.74%
Cumulative Return on Investment in Year 5
141.05%
Property Price at the End of Year 5
$1,076,000
Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$41,745
5% on Occupancy
$41,745
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $551,000 |
| rent income | $26,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $74,000 | $595,000 |
| mortgage principal reduction | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $121,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $81,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $144,000 | $151,000 | $158,000 | $1,273,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $83,000 | - | - | - | - | - | - | - | - | - | $83,000 |
| remaining balance payment | $83,000 | - | - | - | - | - | - | - | - | - | $83,000 |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $8,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $163,000 |
| mortgage payment | $21,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $397,000 |
| total expense investment | $232,000 | $57,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $763,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$150,798 | $52,000 | $57,000 | $62,000 | $67,000 | $73,000 | $78,000 | $84,000 | $91,000 | $97,000 | $510,000 |
| cumulative roi | $27 | $53 | $81 | $110 | $141 | $174 | $209 | $249 | $292 | $338 | $2,000 |
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $530,000 - $835,000
Avail. suites: 5
1—3.5 bd
529—1700 SqFt