Suite number:
322 - H2
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1107 sqft
Occupancy Date:
Sep 2027
Price, CAD
$999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.20%
Cumulative Return on Investment in Year 5
119.15%
Property Price at the End of Year 5
$1,288,000
Deposit Schedule
$10 at Signing
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $660,000 |
| rent income | - | - | $13,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $325,000 |
| mortgage principal reduction | - | - | $4,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $106,000 |
| deposit interest | $5,000 | $5,000 | $3,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $60,000 | $83,000 | $112,000 | $118,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $1,110,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| remaining balance payment | - | - | $100,000 | - | - | - | - | - | - | - | $100,000 |
| closing cost | - | - | $39,000 | - | - | - | - | - | - | - | $39,000 |
| operating expense | - | - | $5,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $116,000 |
| mortgage payment | - | - | $17,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $367,000 |
| total expense investment | $100,000 | - | $161,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $723,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,950 | $60,000 | -$78,459 | $47,000 | $52,000 | $58,000 | $63,000 | $69,000 | $76,000 | $82,000 | $387,000 |
| cumulative roi | $57 | $117 | $80 | $101 | $119 | $137 | $154 | $171 | $188 | $205 | $1,000 |
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $499,000 - $1,000,000
Avail. suites: 28
1—3 bd
509—1506 SqFt