Suite number:
C1
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1075 sqft
Occupancy Date:
Dec 2025
Price, CAD
$814,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.87%
Cumulative Return on Investment in Year 5
104.30%
Property Price at the End of Year 5
$1,050,000
Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$40,745
5% on Occupancy
$40,745
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 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $538,000 |
| rent income | $16,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $360,000 |
| mortgage principal reduction | $5,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $118,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $70,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $1,022,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| remaining balance payment | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $6,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $118,000 |
| mortgage payment | $20,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $388,000 |
| total expense investment | $225,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $54,000 | $704,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$155,249 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $67,000 | $72,000 | $318,000 |
| cumulative roi | $26 | $48 | $68 | $87 | $104 | $122 | $139 | $157 | $175 | $194 | $1,000 |
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $530,000 - $835,000
Avail. suites: 5
1—3.5 bd
529—1700 SqFt