LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$974,900

4 Beds

2 Baths

1070 sqft

e2-64HR+8C Coquitlam, Coquitlam, BC

Coquitlam BC,

MLS® # PB859-E2

Property Features:

  • Bedrooms: 3.5
  • Bathrooms: 2.0
  • Floor Space (approx): 1070

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

93.7%

Cumulative Market Appreciation

$269,346

Net Operating Income in Year 5

$29,108

Cash on Cash Return in Year 5

-9.1%

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
%
$194,980
Mortgage Amount $779,920
Mortgage Payment
%
$4,046

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $3,113
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,163
Net Operating Income $1,950
Debt Service
Mortgage Payment $4,046
Net Cash Flow -$2,096

Acquistion Costs

Deposit $97,490
Land Transfer Tax $17,498
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $97,490
Total Acquisition Costs $228,978

Deposit Schedule

With the Offer $0
Deposit @ 180 days $48,745
Total Deposit $97,490
Closing Date Jan 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $97,490 - - - - - - - - -
Closing Costs - - $131,488 - - - - - - -
Mortgage Paydown - - $3,981$12,326$12,918$13,539$14,190$14,872$15,587$16,336
Total $97,490$0$135,469$12,326$12,918$13,539$14,190$14,872$15,587$16,336
Cash Invested $97,490$97,490$232,959$245,285$258,204$271,743$285,934$300,806$316,393$332,729
Rental Cash Flows
Rent and other income - - $12,454$37,899$39,529$41,229$43,002$44,851$46,780$48,791
Operating Expenses - - -$4,652-$14,078-$14,440-$14,813-$15,197-$15,593-$16,001-$16,421
Mortgage Payment - - -$16,186-$48,560-$48,560-$48,560-$48,560-$48,560-$48,560-$48,560
Net Cash Flow - - -$8,384-$24,738-$23,470-$22,144-$20,755-$19,302-$17,781-$16,189
Returns
Property Price Appreciation $48,745$51,182$53,741$56,428$59,249$62,212$65,322$68,589$72,018$75,619
Mortgage Paydown - - $3,981$12,326$12,918$13,539$14,190$14,872$15,587$16,336
Net Cash Flow - - -$8,384-$24,738-$23,470-$22,144-$20,755-$19,302-$17,781-$16,189
Total Return $48,745$51,182$49,338$44,016$48,697$53,607$58,757$64,158$69,824$75,766
Cumulative Return $48,745$99,927$149,265$193,281$241,979$295,586$354,344$418,503$488,327$564,093
Investment Metrics
Cumulative ROI 50.0% 102.5% 64.1% 78.8% 93.7% 108.8% 123.9% 139.1% 154.3% 169.5%
Cash On Cash - - -3.6% -10.1% -9.1% -8.1% -7.3% -6.4% -5.6% -4.9%

Location of e2-64HR+8C Coquitlam, Coquitlam, BC

Demographic Information of e2-64HR+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