Suite number:
717 - K
Project:
Address:
Coquitlam, British Columbia
Developer:
Boffo Developments Ltd
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2.5
Size:
1326 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.80%
Cumulative Return on Investment in Year 5
103.77%
Property Price at the End of Year 5
$1,803,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$69,995
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | $35,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $550,000 |
| mortgage principal reduction | $13,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $216,000 |
| deposit interest | $862 | - | - | - | - | - | - | - | - | - | $862 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $127,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $199,000 | $209,000 | $1,695,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| remaining balance payment | $210,000 | - | - | - | - | - | - | - | - | - | $210,000 |
| closing cost | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | $12,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $176,000 |
| mortgage payment | $51,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $664,000 |
| total expense investment | $389,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $88,000 | $88,000 | $89,000 | $1,166,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$261,961 | $59,000 | $66,000 | $72,000 | $79,000 | $87,000 | $94,000 | $103,000 | $111,000 | $120,000 | $529,000 |
| cumulative roi | $26 | $48 | $68 | $87 | $104 | $120 | $137 | $153 | $170 | $187 | $1,000 |
Smith & Farrow
Address: Coquitlam, British Columbia
Price Range: $750,000 - $1,422,000
Avail. suites: 6
1—3.5 bd
738—1326 SqFt