Suite number:
C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
643 sqft
Occupancy Date:
Mar 2027
Price, CAD
$634,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.14%
Cumulative Return on Investment in Year 5
105.70%
Property Price at the End of Year 5
$817,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$31,700
5% in 365 days
$31,700
5% on Occupancy
$31,700
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 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $418,000 |
| rent income | - | - | $10,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $133,000 |
| mortgage principal reduction | - | - | $6,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $79,000 |
| deposit interest | -$6 | $5,000 | $2,000 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $39,000 | $59,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $642,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $32,000 | $63,000 | - | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $67,000 |
| mortgage payment | - | - | $19,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $223,000 |
| total expense investment | $32,000 | $63,000 | $87,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $447,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$24,052 | -$28,033 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $194,000 |
| cumulative roi | $104 | $76 | $74 | $91 | $106 | $119 | $132 | $143 | $155 | $166 | $1,000 |
Elmwood
Address: Coquitlam, British Columbia
Price Range: $634,000 - $1,265,000
Avail. suites: 15
1—3 bd
643—1972 SqFt