Suite number:
ST1
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Northstar Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
452 sqft
Occupancy Date:
Mar 2027
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.96%
Cumulative Return on Investment in Year 5
91.63%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$20,000
5% in 10 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 | - | $2,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $77,000 |
| mortgage principal reduction | - | $1,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $49,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $23,000 | $32,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $399,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | - | - | - | - | - | - | - | - | - | $60,000 |
| remaining balance payment | - | $20,000 | - | - | - | - | - | - | - | - | $20,000 |
| closing cost | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $1,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $43,000 |
| mortgage payment | - | $5,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $165,000 |
| total expense investment | $60,000 | $54,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $26,000 | $315,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,570 | -$21,456 | $11,000 | $13,000 | $15,000 | $17,000 | $18,000 | $21,000 | $23,000 | $25,000 | $84,000 |
| cumulative roi | $39 | $51 | $67 | $80 | $92 | $102 | $112 | $121 | $130 | $139 | $932 |
Port Haven
Address: Port Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 10
0—3 bd
452—969 SqFt