Suite number:
C2
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
905 sqft
Occupancy Date:
Jun 2028
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
10223.52%
Cumulative Return on Investment in Year 5
14503.24%
Property Price at the End of Year 5
$1,065,000
Deposit Schedule
$5 at Signing
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $546,000 |
| rent income | - | - | - | $11,041,000 | $26,973,000 | $28,133,000 | $29,342,000 | $30,604,000 | $31,920,000 | $33,293,000 | $191,305,000 |
| mortgage principal reduction | - | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $78,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $4,000 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $51,000 | $54,000 | $11,104,000 | $27,036,000 | $28,199,000 | $29,412,000 | $30,678,000 | $31,998,000 | $33,374,000 | $191,952,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | $83,000 | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | - | - | $41,000 | - | - | - | - | - | - | $41,000 |
| closing cost | - | - | - | $35,000 | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | - | $3,466,000 | $8,432,000 | $8,706,000 | $8,990,000 | $9,283,000 | $9,586,000 | $9,899,000 | $58,362,000 |
| mortgage payment | - | - | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $258,000 |
| total expense investment | $41,000 | $83,000 | - | $3,559,000 | $8,472,000 | $8,746,000 | $9,030,000 | $9,323,000 | $9,626,000 | $9,939,000 | $58,820,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$31,370 | $54,000 | $7,545,000 | $18,564,000 | $19,453,000 | $20,382,000 | $21,355,000 | $22,371,000 | $23,435,000 | $133,132,000 |
| cumulative roi | $109 | $78 | $121 | $4,000 | $15,000 | $25,000 | $36,000 | $48,000 | $61,000 | $73,000 | $263,000 |
Pine & Glen
Address: Coquitlam, British Columbia
Price Range: $563,000 - $612,000
Avail. suites: 3
1—3 bd
545—1210 SqFt