Suite number:
TH3
Project:
Address:
Coquitlam, British Columbia
Developer:
Concert Properties
Property type:
townhouse
Floor plan:
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
25.32%
Cumulative Return on Investment in Year 5
112.05%
Property Price at the End of Year 5
$1,700,000
Deposit Schedule
$5 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 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $871,000 |
| rent income | - | $37,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $570,000 |
| mortgage principal reduction | - | $11,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $171,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $72,000 | $126,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $199,000 | $209,000 | $1,621,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $66,000 | - | - | - | - | - | - | - | - | - | $66,000 |
| remaining balance payment | - | $198,000 | - | - | - | - | - | - | - | - | $198,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $13,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $190,000 |
| mortgage payment | - | $44,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $573,000 |
| total expense investment | $66,000 | $301,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $90,000 | $90,000 | $1,073,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$175,199 | $64,000 | $70,000 | $77,000 | $85,000 | $93,000 | $101,000 | $109,000 | $118,000 | $548,000 |
| cumulative roi | $109 | $50 | $72 | $92 | $112 | $131 | $150 | $170 | $190 | $212 | $1,000 |
Myriad
Address: Coquitlam, British Columbia
Price Range: $1,250,000 - $1,410,000
Avail. suites: 4
2.5 bd
1495—1721 SqFt