Suite number:
F3
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1347 sqft
Occupancy Date:
Mar 2027
Price, CAD
$915,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.23%
Cumulative Return on Investment in Year 5
115.05%
Property Price at the End of Year 5
$1,180,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$45,795
5% in 365 days
$45,795
5% on Occupancy
$45,795
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 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $604,000 |
| rent income | - | - | $30,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $354,000 |
| mortgage principal reduction | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $103,000 |
| deposit interest | -$3 | $7,000 | $1,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $57,000 | $97,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $1,075,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | $92,000 | - | - | - | - | - | - | - | - | $137,000 |
| remaining balance payment | - | - | $46,000 | - | - | - | - | - | - | - | $46,000 |
| closing cost | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $12,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $134,000 |
| mortgage payment | - | - | $34,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $355,000 |
| total expense investment | $46,000 | $92,000 | $130,000 | $62,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $710,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$34,747 | -$32,828 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $72,000 | $79,000 | $365,000 |
| cumulative roi | $104 | $76 | $75 | $96 | $115 | $133 | $152 | $170 | $189 | $208 | $1,000 |
Elmwood
Address: Coquitlam, British Columbia
Price Range: $697,000 - $1,265,000
Avail. suites: 15
1—3 bd
643—1972 SqFt