Suite number:

C3

Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1005 sqft
Occupancy Date:
Dec 2025
Price, CAD
$779,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

25.57%

Cumulative Return on Investment in Year 5

116.11%

Property Price at the End of Year 5

$1,005,000

Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$38,995
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$27,000$31,000$32,000$33,000$35,000$36,000$38,000$39,000$41,000$312,000
mortgage principal reduction-$10,000$11,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$115,000
deposit interest$6,000$383--------$6,000
gst hst rebate-$5,000--------$5,000
total income return$46,000$85,000$87,000$91,000$95,000$100,000$104,000$109,000$115,000$120,000$953,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$117,000---------$117,000
remaining balance payment-$39,000--------$39,000
closing cost-$34,000--------$34,000
operating expense-$10,000$11,000$11,000$11,000$12,000$12,000$13,000$13,000$13,000$106,000
mortgage payment-$33,000$36,000$36,000$36,000$36,000$36,000$36,000$36,000$36,000$319,000
total expense investment$117,000$115,000$47,000$47,000$47,000$48,000$48,000$48,000$49,000$49,000$615,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$70,853-$29,923$40,000$44,000$48,000$52,000$56,000$61,000$66,000$71,000$338,000
cumulative roi$39$53$75$96$116$136$155$175$196$217$1,000
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $485,000 - $870,000
Avail. suites: 26
1—3 bd
529—1488 SqFt