Suite number:
B10 - SOUTH
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
605 sqft
Occupancy Date:
Jan 2028
Price, CAD
$616,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.77%
Cumulative Return on Investment in Year 5
107.55%
Property Price at the End of Year 5
$795,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$30,845
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 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $407,000 |
| rent income | - | - | $9,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $180,000 |
| mortgage principal reduction | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $66,000 |
| deposit interest | $2,000 | $2,000 | $863 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $35,000 | $53,000 | $67,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $662,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| remaining balance payment | - | - | $93,000 | - | - | - | - | - | - | - | $93,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $65,000 |
| mortgage payment | - | - | $13,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $229,000 |
| total expense investment | $31,000 | - | $141,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $449,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $35,000 | -$87,326 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $213,000 |
| cumulative roi | $109 | $223 | $72 | $91 | $108 | $123 | $138 | $153 | $168 | $183 | $1,000 |
Chapter
Address: Coquitlam, British Columbia
Price Range: $585,000 - $975,000
Avail. suites: 21
1.5—3.5 bd
604—1596 SqFt