Suite number:
717 - K
Project:
Address:
Coquitlam, British Columbia
Developer:
Boffo Developments Ltd
Property type:
townhouse
Floor plan:
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
22.03%
Cumulative Return on Investment in Year 5
100.40%
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 | $39,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $552,000 |
| mortgage principal reduction | $14,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $211,000 |
| deposit interest | $459 | - | - | - | - | - | - | - | - | - | $459 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $131,000 | $143,000 | $149,000 | $157,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $208,000 | $1,693,000 |
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 | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | $13,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $172,000 |
| mortgage payment | $58,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $689,000 |
| total expense investment | $399,000 | $86,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $89,000 | $1,189,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$267,969 | $56,000 | $63,000 | $70,000 | $77,000 | $85,000 | $93,000 | $101,000 | $110,000 | $119,000 | $505,000 |
| cumulative roi | $26 | $47 | $66 | $84 | $100 | $116 | $132 | $148 | $164 | $180 | $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