Suite number:
Th3
Project:
Address:
Coquitlam, British Columbia
Developer:
Concert Properties
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2.5
Size:
1592 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,319,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.93%
Cumulative Return on Investment in Year 5
123.89%
Property Price at the End of Year 5
$1,700,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$65,990
5% in 365 days
$65,995
5% on Occupancy
$65,995
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 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $871,000 |
| rent income | - | $28,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $70,000 | $73,000 | $77,000 | $560,000 |
| mortgage principal reduction | - | $9,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $184,000 |
| deposit interest | $3,000 | $7,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $72,000 | $121,000 | $152,000 | $159,000 | $167,000 | $175,000 | $183,000 | $191,000 | $201,000 | $210,000 | $1,630,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $66,000 | $132,000 | - | - | - | - | - | - | - | - | $198,000 |
| remaining balance payment | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $10,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $192,000 |
| mortgage payment | - | $30,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $514,000 |
| total expense investment | $66,000 | $283,000 | $81,000 | $81,000 | $82,000 | $83,000 | $84,000 | $84,000 | $85,000 | $86,000 | $1,015,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$161,791 | $71,000 | $78,000 | $85,000 | $92,000 | $99,000 | $107,000 | $115,000 | $124,000 | $615,000 |
| cumulative roi | $109 | $53 | $78 | $101 | $124 | $146 | $169 | $192 | $216 | $241 | $1,000 |
Taking centre stage in the Heart of Burquitlam, is Myriad, an awe-inspiring architectural landmark condominium. Also designed to bring people together, Myriad offers its own array of amenities designed to foster connection amongst residents. The enti...
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt