Suite number:
G2
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2.5
Size:
1043 sqft
Occupancy Date:
Dec 2025
Price, CAD
$694,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.90%
Cumulative Return on Investment in Year 5
123.04%
Property Price at the End of Year 5
$895,000
Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$34,745
5% on Occupancy
$34,745
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $459,000 |
| rent income | $18,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $417,000 |
| mortgage principal reduction | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $101,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $65,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $982,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| remaining balance payment | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $6,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $117,000 |
| mortgage payment | $17,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $331,000 |
| total expense investment | $195,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $620,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$130,512 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $59,000 | $63,000 | $68,000 | $73,000 | $362,000 |
| cumulative roi | $27 | $51 | $75 | $98 | $123 | $149 | $177 | $207 | $239 | $273 | $1,000 |
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $530,000 - $835,000
Avail. suites: 5
1—3.5 bd
529—1700 SqFt