Suite number:
G
Project:
Address:
Coquitlam, British Columbia
Developer:
Quantum Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
773 sqft
Occupancy Date:
Jun 2026
Price, CAD
$779,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.73%
Cumulative Return on Investment in Year 5
101.63%
Property Price at the End of Year 5
$1,005,000
Deposit Schedule
Total up to 5% in 7 days
$38,995
5% on Occupancy
$38,995
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | - | $9,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $224,000 |
| mortgage principal reduction | - | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $101,000 |
| deposit interest | $4,000 | $2,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $63,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $850,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $78,000 | - | - | - | - | - | - | - | - | - | $78,000 |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $103,000 |
| mortgage payment | - | $16,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $319,000 |
| total expense investment | $78,000 | $132,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $52,000 | $612,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,582 | -$68,561 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $239,000 |
| cumulative roi | $57 | $51 | $70 | $87 | $102 | $115 | $128 | $141 | $153 | $165 | $1,000 |
Arcadia
Address: Coquitlam, British Columbia
Price Range: $530,000 - $920,000
Avail. suites: 7
1—3 bd
455—928 SqFt