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
$1,014,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.73%
Cumulative Return on Investment in Year 5
122.04%
Property Price at the End of Year 5
$1,307,000
Deposit Schedule
$5 at Signing
Total up to 5% in -230 days
$50,745
5% in 365 days
$50,745
5% on Occupancy
$50,745
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 | $53,000 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $670,000 |
| rent income | - | - | $14,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $356,000 |
| mortgage principal reduction | - | - | $4,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $107,000 |
| deposit interest | $3,000 | $7,000 | $5,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $55,000 | $63,000 | $87,000 | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $148,000 | $155,000 | $1,153,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $101,000 | - | - | - | - | - | - | - | - | $152,000 |
| remaining balance payment | - | - | $51,000 | - | - | - | - | - | - | - | $51,000 |
| closing cost | - | - | $40,000 | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | - | $5,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $130,000 |
| mortgage payment | - | - | $17,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $373,000 |
| total expense investment | $51,000 | $101,000 | $113,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $70,000 | $745,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$38,502 | -$26,091 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $79,000 | $85,000 | $408,000 |
| cumulative roi | $109 | $78 | $82 | $103 | $122 | $140 | $158 | $177 | $195 | $214 | $1,000 |
Pine & Glen
Address: Coquitlam, British Columbia
Price Range: $574,000 - $1,015,000
Avail. suites: 9
1—3 bd
545—1210 SqFt