Suite number:
A1A
Project:
Address:
Coquitlam, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
400 sqft
Occupancy Date:
Jun 2028
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.06%
Cumulative Return on Investment in Year 5
106.49%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$20,000
5% on Occupancy
$20,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | - | - | $4,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $52,000 |
| mortgage principal reduction | - | - | - | $3,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $37,000 |
| deposit interest | $1,000 | $3,000 | $2,000 | $699 | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $22,000 | $25,000 | $25,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $365,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $20,000 | $20,000 | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $3,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $33,000 |
| mortgage payment | - | - | - | $12,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $132,000 |
| total expense investment | $20,000 | $20,000 | - | $82,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $272,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $5,000 | $25,000 | -$45,052 | $13,000 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $93,000 |
| cumulative roi | $109 | $117 | $180 | $96 | $106 | $116 | $125 | $133 | $140 | $148 | $1,000 |
Burquitlam Park District
Address: Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 27
0—3 bd
392—1298 SqFt