Suite number:
A1
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
575 sqft
Occupancy Date:
Jun 2028
Price, CAD
$612,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.82%
Cumulative Return on Investment in Year 5
109.96%
Property Price at the End of Year 5
$789,000
Deposit Schedule
$5 at Signing
Total up to 5% in -127 days
$30,620
5% in 365 days
$30,620
5% on Occupancy
$30,620
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 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $404,000 |
| rent income | - | - | - | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $107,000 |
| mortgage principal reduction | - | - | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $61,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $38,000 | $40,000 | $63,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $588,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | $61,000 | - | - | - | - | - | - | - | - | $92,000 |
| remaining balance payment | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $51,000 |
| mortgage payment | - | - | - | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $215,000 |
| total expense investment | $31,000 | $61,000 | $62,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $420,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$23,233 | -$22,411 | $26,000 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $169,000 |
| cumulative roi | $109 | $78 | $78 | $97 | $110 | $121 | $132 | $141 | $151 | $160 | $1,000 |
Pine & Glen
Address: Coquitlam, British Columbia
Price Range: $563,000 - $612,000
Avail. suites: 3
1—3 bd
545—1210 SqFt