Suite number:
C3
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Northstar Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
837 sqft
Occupancy Date:
Mar 2027
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.01%
Cumulative Return on Investment in Year 5
108.55%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,000
5% in 10 days
$35,000
5% on Occupancy
$35,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $6,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $237,000 |
| mortgage principal reduction | - | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $85,000 |
| deposit interest | $5,000 | $4,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $55,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $797,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| remaining balance payment | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $2,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $86,000 |
| mortgage payment | - | $9,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $289,000 |
| total expense investment | $105,000 | $80,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $549,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$63,997 | -$24,340 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $56,000 | $248,000 |
| cumulative roi | $39 | $54 | $74 | $92 | $109 | $124 | $140 | $155 | $170 | $186 | $1,000 |
Port Haven
Address: Port Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 10
0—3 bd
452—969 SqFt