Suite number:
A2
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
660 sqft
Occupancy Date:
Sep 2026
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.07%
Cumulative Return on Investment in Year 5
119.85%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$20,000
5% on Occupancy
$20,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $250,000 |
| mortgage principal reduction | $403 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $55,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $24,000 | $55,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $575,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $641 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $77,000 |
| mortgage payment | $2,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $182,000 |
| total expense investment | $110,000 | $28,000 | $28,000 | $28,000 | $28,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $367,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$85,420 | $27,000 | $24,000 | $27,000 | $29,000 | $32,000 | $34,000 | $37,000 | $40,000 | $43,000 | $208,000 |
| cumulative roi | $21 | $49 | $72 | $95 | $120 | $146 | $174 | $204 | $235 | $269 | $1,000 |
Botanica
Address: Coquitlam, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 17
1.5—3 bd
522—1667 SqFt