Suite number:
C1
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
980 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,043,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.41%
Cumulative Return on Investment in Year 5
105.37%
Property Price at the End of Year 5
$1,345,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$52,195
5% in 90 days
$52,195
5% in 270 days
$52,195
5% on Occupancy
$52,195
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 | $55,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $690,000 |
| rent income | - | $26,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $355,000 |
| mortgage principal reduction | - | $10,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $136,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $60,000 | $99,000 | $109,000 | $114,000 | $120,000 | $125,000 | $132,000 | $138,000 | $145,000 | $152,000 | $1,193,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $209,000 | - | - | - | - | - | - | - | - | - | $209,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $9,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $118,000 |
| mortgage payment | - | $39,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $457,000 |
| total expense investment | $209,000 | $89,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $825,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$148,746 | $10,000 | $44,000 | $49,000 | $54,000 | $60,000 | $65,000 | $72,000 | $78,000 | $85,000 | $368,000 |
| cumulative roi | $29 | $51 | $71 | $89 | $105 | $121 | $136 | $151 | $167 | $182 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $586,000 - $1,230,000
Avail. suites: 11
1—3 bd
501—1190 SqFt