LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$824,900

3 Beds

2 Baths

922 sqft

d6_south-64HR+8C Coquitlam, Coquitlam, BC

Coquitlam BC,

MLS® # PB859-D6_SOUTH
D6_South - Chapter by Beedie Living

Property Features:

  • Bedrooms: 2.5
  • Bathrooms: 2.0
  • Floor Space (approx): 922

This listing content provided by Brokers PlaybookTM

Real Estate Investing Made Simple: See the RLP InvestorsEdge™ Proforma in Action

Potential Investment Performance

Cumulative ROI

91.9%

Cumulative Market Appreciation

$227,904

Net Operating Income in Year 5

$25,126

Cash on Cash Return in Year 5

-8.6%

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
%
$164,980
Mortgage Amount $659,920
Mortgage Payment
%
$3,424

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,683
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $998
Net Operating Income $1,684
Debt Service
Mortgage Payment $3,424
Net Cash Flow -$1,739

Acquistion Costs

Deposit $82,490
Land Transfer Tax $14,498
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $82,490
Total Acquisition Costs $195,978

Deposit Schedule

With the Offer $0
Deposit @ 180 days $41,245
Total Deposit $82,490
Closing Date Jan 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $82,490 - - - - - - - - -
Closing Costs - - $113,488 - - - - - - -
Mortgage Paydown - - $5,073$10,511$11,016$11,546$12,101$12,682$13,292$13,931
Total $82,490$0$118,561$10,511$11,016$11,546$12,101$12,682$13,292$13,931
Cash Invested $82,490$82,490$201,051$211,563$222,579$234,125$246,227$258,909$272,202$286,133
Rental Cash Flows
Rent and other income - - $16,098$32,888$34,302$35,777$37,316$38,920$40,594$42,339
Operating Expenses - - -$5,993-$12,141-$12,454-$12,776-$13,108-$13,450-$13,802-$14,164
Mortgage Payment - - -$20,544-$41,088-$41,088-$41,088-$41,088-$41,088-$41,088-$41,088
Net Cash Flow - - -$10,439-$20,341-$19,240-$18,087-$16,880-$15,618-$14,296-$12,913
Returns
Property Price Appreciation $41,245$43,307$45,472$47,746$50,133$52,640$55,272$58,035$60,937$63,984
Mortgage Paydown - - $5,073$10,511$11,016$11,546$12,101$12,682$13,292$13,931
Net Cash Flow - - -$10,439-$20,341-$19,240-$18,087-$16,880-$15,618-$14,296-$12,913
Total Return $41,245$43,307$40,106$37,916$41,910$46,098$50,492$55,100$59,933$65,002
Cumulative Return $41,245$84,552$124,658$162,575$204,485$250,584$301,076$356,177$416,110$481,112
Investment Metrics
Cumulative ROI 50.0% 102.5% 62.0% 76.8% 91.9% 107.0% 122.3% 137.6% 152.9% 168.1%
Cash On Cash - - -5.2% -9.6% -8.6% -7.7% -6.9% -6.0% -5.3% -4.5%

Location of d6_south-64HR+8C Coquitlam, Coquitlam, BC

Demographic Information of d6_south-64HR+8C Coquitlam, Coquitlam, BC

Life Stage

Midlife Families

Employment Type

White Collar

Household Population

Commuter

Travel To Work

By Car

0.0 %

By Public Transit

0.0 %

By Walking

0.0 %

By Bicycle

0.0 %

By Other Methods

100.0 %

Cultural Diversity

Building Information