Suite number:
D
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1210 sqft
Occupancy Date:
Jun 2028
Price, CAD
$999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.35%
Cumulative Return on Investment in Year 5
132.73%
Property Price at the End of Year 5
$1,288,000
Deposit Schedule
$5 at Signing
Total up to 5% in 2 days
$49,995
5% in 365 days
$49,995
5% on Occupancy
$49,995
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $660,000 |
| rent income | - | - | - | $25,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $314,000 |
| mortgage principal reduction | - | - | - | $7,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $93,000 |
| deposit interest | $3,000 | $7,000 | $8,000 | $3,000 | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $62,000 | $65,000 | $100,000 | $120,000 | $125,000 | $132,000 | $138,000 | $145,000 | $152,000 | $1,093,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $100,000 | - | - | - | - | - | - | - | - | $150,000 |
| remaining balance payment | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| closing cost | - | - | - | $39,000 | - | - | - | - | - | - | $39,000 |
| operating expense | - | - | - | $9,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $104,000 |
| mortgage payment | - | - | - | $29,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $330,000 |
| total expense investment | $50,000 | $100,000 | - | $127,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $673,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$37,933 | $65,000 | -$26,897 | $55,000 | $60,000 | $66,000 | $72,000 | $78,000 | $85,000 | $420,000 |
| cumulative roi | $109 | $78 | $121 | $112 | $133 | $152 | $172 | $191 | $211 | $232 | $2,000 |
Pine and Glen
Address: Coquitlam, British Columbia
Price Range: $525,000 - $1,000,000
Avail. suites: 8
1—3 bd
545—1210 SqFt