LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$1,158,900

Band - 675 North Rd - c1 - Coquitlam, BC, V3J 1P6

MLS® # PB62-C1

2.5 Beds

2 Baths

980 sqft

C1 - Band by Townline

Property Features:

  • Bedrooms: 2.5
  • Bathrooms: 2.0
  • Floor Space (approx): 980

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

82.8%

Cumulative Market Appreciation

$320,182

Net Operating Income in Year 5

$26,815

Cash on Cash Return in Year 5

-10.7%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$
Mortgage Amount $927,120
Mortgage Payment
%
$4,810

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,851
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,053
Net Operating Income $1,798
Debt Service
Mortgage Payment $4,810
Net Cash Flow -$3,012

Acquistion Costs

Deposit $231,780
Land Transfer Tax $21,178
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $0
Total Acquisition Costs $269,458

Deposit Schedule

With the Offer $10,000
Deposit @ 7 days $47,945
Deposit @ 90 days $57,945
Deposit @ 270 days $57,945
Deposit @ 270 days $57,945
Total Deposit $231,780
Closing Date Jan 1, 2027

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $231,780 - - - - - - - - -
Closing Costs - - $37,678 - - - - - - -
Mortgage Paydown - - $14,424$15,118$15,844$16,606$17,404$18,241$19,118$20,036
Total $231,780$0$52,102$15,118$15,844$16,606$17,404$18,241$19,118$20,036
Cash Invested $231,780$231,780$283,882$299,001$314,846$331,452$348,857$367,098$386,216$406,253
Rental Cash Flows
Rent and other income - - $34,221$35,693$37,227$38,828$40,498$42,239$44,056$45,950
Operating Expenses - - -$12,640-$12,966-$13,302-$13,647-$14,003-$14,369-$14,747-$15,136
Mortgage Payment - - -$57,725-$57,725-$57,725-$57,725-$57,725-$57,725-$57,725-$57,725
Net Cash Flow - - -$36,144-$34,998-$33,799-$32,544-$31,230-$29,855-$28,416-$26,911
Returns
Property Price Appreciation $57,945$60,842$63,884$67,078$70,432$73,954$77,651$81,534$85,611$89,891
Mortgage Paydown - - $14,424$15,118$15,844$16,606$17,404$18,241$19,118$20,036
Net Cash Flow - - -$36,144-$34,998-$33,799-$32,544-$31,230-$29,855-$28,416-$26,911
Total Return $57,945$60,842$42,164$47,198$52,477$58,016$63,826$69,920$76,312$83,017
Cumulative Return $57,945$118,787$160,952$208,150$260,628$318,644$382,470$452,390$528,703$611,720
Investment Metrics
Cumulative ROI 25.0% 51.3% 56.7% 69.6% 82.8% 96.1% 109.6% 123.2% 136.9% 150.6%
Cash On Cash - - -12.7% -11.7% -10.7% -9.8% -9.0% -8.1% -7.4% -6.6%

Location of c1-675 North Rd, Coquitlam, BC, V3J 1P6

Demographic Information of c1-675 North Rd, Coquitlam, BC, V3J 1P6

Life Stage

Young Singles

Employment Type

Service Sector

Average Household Income

$99,296.35

Average Number of Children

1.46

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

7.39 %

High school certificate or equivalent

26.27 %

Apprenticeship trade certificate/diploma

5.67 %

College/non-university certificate

15.37 %

University certificate (below bachelor)

2.5 %

University Degree

42.81 %

Commuter

Travel To Work

By Car

68.18 %

By Public Transit

24.35 %

By Walking

4.09 %

By Bicycle

0.35 %

By Other Methods

3.03 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

91.51 %

Houses

8.49 %

Own Vs. Rent