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
$573,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.51%
Cumulative Return on Investment in Year 5
104.64%
Property Price at the End of Year 5
$739,000
Deposit Schedule
$5 at Signing
Total up to 5% in -230 days
$28,695
5% in 365 days
$28,695
5% on Occupancy
$28,695
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 | $35,000 | $37,000 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $379,000 |
| rent income | - | - | $4,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $113,000 |
| mortgage principal reduction | - | - | $2,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $61,000 |
| deposit interest | $1,000 | $4,000 | $3,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $36,000 | $48,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $566,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | $57,000 | - | - | - | - | - | - | - | - | $86,000 |
| remaining balance payment | - | - | $29,000 | - | - | - | - | - | - | - | $29,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $2,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $59,000 |
| mortgage payment | - | - | $10,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $211,000 |
| total expense investment | $29,000 | $57,000 | $72,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $415,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$21,772 | -$23,925 | $19,000 | $22,000 | $25,000 | $27,000 | $30,000 | $34,000 | $37,000 | $151,000 |
| cumulative roi | $109 | $78 | $77 | $92 | $105 | $116 | $126 | $136 | $146 | $156 | $1,000 |
Pine & Glen
Address: Coquitlam, British Columbia
Price Range: $574,000 - $1,015,000
Avail. suites: 9
1—3 bd
545—1210 SqFt