Suite number:
B B2
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
611 sqft
Occupancy Date:
Dec 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.98%
Cumulative Return on Investment in Year 5
113.42%
Property Price at the End of Year 5
$644,000
Deposit Schedule
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $139,000 |
| mortgage principal reduction | - | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $42,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $27,000 | $29,000 | $30,000 | $60,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $516,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | $100,000 | - | - | - | - | - | $100,000 |
| closing cost | - | - | - | - | $28,000 | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $51,000 |
| mortgage payment | - | - | - | - | $20,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $142,000 |
| total expense investment | - | - | - | - | $155,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $321,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $26,000 | $27,000 | $29,000 | $30,000 | -$94,947 | $30,000 | $33,000 | $35,000 | $38,000 | $42,000 | $195,000 |
| cumulative roi | - | - | - | - | $113 | $133 | $152 | $170 | $189 | $208 | $965 |
Ironwood
Address: Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 28
1—3 bd
533—2060 SqFt