Suite number:
G
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1060 sqft
Occupancy Date:
Sep 2025
Price, CAD
$849,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.59%
Cumulative Return on Investment in Year 5
111.53%
Property Price at the End of Year 5
$1,094,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$42,450
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 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $560,000 |
| rent income | $15,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $419,000 |
| mortgage principal reduction | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $121,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $70,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $1,107,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| remaining balance payment | $127,000 | - | - | - | - | - | - | - | - | - | $127,000 |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $124,000 |
| mortgage payment | $18,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $400,000 |
| total expense investment | $229,000 | $54,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $730,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$159,133 | $40,000 | $45,000 | $49,000 | $54,000 | $59,000 | $64,000 | $69,000 | $75,000 | $81,000 | $377,000 |
| cumulative roi | $26 | $49 | $71 | $91 | $112 | $132 | $153 | $175 | $198 | $223 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $589,000 - $1,049,000
Avail. suites: 9
1—3.5 bd
640—1439 SqFt