Suite number:
B-B8
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
522 sqft
Occupancy Date:
Dec 2028
Price, CAD
$600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.97%
Cumulative Return on Investment in Year 5
123.45%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$30,000
5% in 251 days
$30,000
5% on Occupancy
$30,000
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | - | $8,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $132,000 |
| mortgage principal reduction | - | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $54,000 |
| deposit interest | $1,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $38,000 | $39,000 | $54,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $600,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $30,000 | - | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| mortgage payment | - | - | - | $13,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $193,000 |
| total expense investment | $60,000 | $30,000 | - | $77,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $395,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,748 | $8,000 | $39,000 | -$22,802 | $27,000 | $30,000 | $33,000 | $36,000 | $40,000 | $43,000 | $205,000 |
| cumulative roi | $54 | $78 | $122 | $108 | $123 | $137 | $151 | $163 | $176 | $188 | $1,000 |
Ironwood
Address: Coquitlam, British Columbia
Price Range: $500,000 - $1,000,000
Avail. suites: 21
1—3 bd
485—950 SqFt