Suite number:
C4
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
632 sqft
Occupancy Date:
Sep 2027
Price, CAD
$569,900
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
103.78%
Property Price at the End of Year 5
$734,000
Deposit Schedule
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 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $376,000 |
| rent income | - | - | $17,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $198,000 |
| mortgage principal reduction | - | - | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $64,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $31,000 | $60,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $644,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $114,000 | - | - | - | - | - | - | - | $114,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $70,000 |
| mortgage payment | - | - | $21,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $221,000 |
| total expense investment | - | - | $173,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $437,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $30,000 | $31,000 | -$112,981 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $47,000 | $207,000 |
| cumulative roi | - | - | $67 | $86 | $104 | $121 | $137 | $154 | $171 | $188 | $1,000 |
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $500,000 - $1,000,000
Avail. suites: 27
1—3 bd
509—1506 SqFt