Suite number:
B9
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1013 sqft
Occupancy Date:
Dec 2026
Price, CAD
$980,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.24%
Cumulative Return on Investment in Year 5
119.46%
Property Price at the End of Year 5
$1,263,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$49,000
5% on Occupancy
$49,000
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $647,000 |
| rent income | - | - | $33,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $327,000 |
| mortgage principal reduction | - | - | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $126,000 |
| deposit interest | $4,000 | $5,000 | $321 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $55,000 | $59,000 | $107,000 | $111,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $146,000 | $1,115,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| remaining balance payment | - | - | $98,000 | - | - | - | - | - | - | - | $98,000 |
| closing cost | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $114,000 |
| mortgage payment | - | - | $41,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $356,000 |
| total expense investment | $98,000 | - | $189,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $704,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,943 | $59,000 | -$81,666 | $52,000 | $57,000 | $62,000 | $68,000 | $73,000 | $79,000 | $85,000 | $411,000 |
| cumulative roi | $56 | $116 | $78 | $99 | $119 | $139 | $158 | $177 | $196 | $216 | $1,000 |
Botanica
Address: Coquitlam, British Columbia
Price Range: $650,000 - $980,000
Avail. suites: 14
1.5—3 bd
605—1327 SqFt