Suite number:
A4A
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
680 sqft
Occupancy Date:
Sep 2026
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.55%
Cumulative Return on Investment in Year 5
122.07%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$20,000
5% on Occupancy
$20,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | $2,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $257,000 |
| mortgage principal reduction | $403 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $55,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $24,000 | $56,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $582,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $658 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $79,000 |
| mortgage payment | $2,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $182,000 |
| total expense investment | $110,000 | $28,000 | $28,000 | $28,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $30,000 | $369,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$85,378 | $28,000 | $25,000 | $27,000 | $30,000 | $32,000 | $35,000 | $38,000 | $41,000 | $44,000 | $214,000 |
| cumulative roi | $21 | $49 | $73 | $97 | $122 | $149 | $178 | $209 | $241 | $275 | $1,000 |
Botanica
Address: Coquitlam, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 17
1.5—3 bd
522—1667 SqFt