Suite number:
B-A3
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
485 sqft
Occupancy Date:
Dec 2028
Price, CAD
$580,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.60%
Cumulative Return on Investment in Year 5
117.51%
Property Price at the End of Year 5
$747,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$29,000
5% in 251 days
$29,000
5% on Occupancy
$29,000
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 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $383,000 |
| rent income | - | - | - | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $82,000 |
| mortgage principal reduction | - | - | - | $3,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $52,000 |
| deposit interest | $1,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $37,000 | $38,000 | $50,000 | $56,000 | $59,000 | $61,000 | $65,000 | $68,000 | $71,000 | $535,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $29,000 | - | - | - | - | - | - | - | - | $87,000 |
| remaining balance payment | - | - | - | $29,000 | - | - | - | - | - | - | $29,000 |
| closing cost | - | - | - | $31,000 | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $44,000 |
| mortgage payment | - | - | - | $12,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $186,000 |
| total expense investment | $58,000 | $29,000 | - | $75,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $378,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,823 | $8,000 | $38,000 | -$24,832 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $158,000 |
| cumulative roi | $54 | $78 | $122 | $106 | $118 | $127 | $136 | $145 | $153 | $161 | $1,000 |
Ironwood
Address: Coquitlam, British Columbia
Price Range: $500,000 - $1,000,000
Avail. suites: 21
1—3 bd
485—950 SqFt