LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$900,000

3.0 Beds

2 Baths

1167 sqft

c2-601 Kemsley Ave, Coquitlam, BC, V3J 3Z1

Coquitlam BC, V3J 3Z1

MLS® # PB821-C2

Property Features:

  • Bedrooms: 3.0
  • Bathrooms: 2.0
  • Floor Space (approx): 1167

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

92.0%

Cumulative Market Appreciation

$248,653

Net Operating Income in Year 5

$32,873

Cash on Cash Return in Year 5

-5.8%

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
%
$180,000
Mortgage Amount $720,000
Mortgage Payment
%
$3,735

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $3,395
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,181
Net Operating Income $2,214
Debt Service
Mortgage Payment $3,735
Net Cash Flow -$1,521

Acquistion Costs

Deposit $90,000
Land Transfer Tax $16,000
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $90,000
Total Acquisition Costs $212,500

Deposit Schedule

With the Offer $10,000
Deposit @ 7 days $35,000
Deposit @ 90 days $45,000
Total Deposit $90,000
Closing Date Dec 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $90,000 - - - - - - - - -
Closing Costs - $122,500 - - - - - - - -
Mortgage Paydown - $4,603$11,423$11,972$12,548$13,151$13,783$14,445$15,140$15,867
Total $90,000$127,103$11,423$11,972$12,548$13,151$13,783$14,445$15,140$15,867
Cash Invested $90,000$217,103$228,527$240,500$253,048$266,199$279,983$294,429$309,569$325,437
Rental Cash Flows
Rent and other income - $16,979$41,481$43,265$45,125$47,066$49,090$51,201$53,402$55,699
Operating Expenses - -$5,909-$14,337-$14,712-$15,099-$15,497-$15,908-$16,331-$16,767-$17,216
Mortgage Payment - -$18,678-$44,829-$44,829-$44,829-$44,829-$44,829-$44,829-$44,829-$44,829
Net Cash Flow - -$7,608-$17,685-$16,276-$14,803-$13,260-$11,647-$9,959-$8,193-$6,346
Returns
Property Price Appreciation $45,000$47,249$49,612$52,093$54,697$57,432$60,304$63,319$66,485$69,809
Mortgage Paydown - $4,603$11,423$11,972$12,548$13,151$13,783$14,445$15,140$15,867
Net Cash Flow - -$7,608-$17,685-$16,276-$14,803-$13,260-$11,647-$9,959-$8,193-$6,346
Total Return $45,000$44,245$43,350$47,789$52,442$57,323$62,440$67,805$73,432$79,330
Cumulative Return $45,000$89,245$132,595$180,385$232,827$290,151$352,591$420,397$493,829$573,160
Investment Metrics
Cumulative ROI 50.0% 41.1% 58.0% 75.0% 92.0% 109.0% 125.9% 142.8% 159.5% 176.1%
Cash On Cash - -3.5% -7.7% -6.8% -5.8% -5.0% -4.2% -3.4% -2.6% -2.0%

Location of c2-601 Kemsley Ave, Coquitlam, BC, V3J 3Z1

Demographic Information of c2-601 Kemsley Ave, Coquitlam, BC, V3J 3Z1

Life Stage

Older Families

Employment Type

Mixed

Average Household Income

$115,715.07

Average Number of Children

1.58

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

12.05 %

High school certificate or equivalent

27.53 %

Apprenticeship trade certificate/diploma

5.77 %

College/non-university certificate

16.11 %

University certificate (below bachelor)

2.7 %

University Degree

35.85 %

Commuter

Travel To Work

By Car

74.65 %

By Public Transit

21.15 %

By Walking

2.75 %

By Bicycle

0.18 %

By Other Methods

1.27 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

52.78 %

Houses

47.22 %

Own Vs. Rent