Suite number:
A1
Project:
Address:
Penticton, British Columbia
Developer:
Tien Sher Group
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
390 sqft
Occupancy Date:
Dec 2027
Price, CAD
$279,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.10%
Cumulative Return on Investment in Year 5
98.30%
Property Price at the End of Year 5
$359,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$13,950
5% on Occupancy
$13,950
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 | $14,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $184,000 |
| rent income | - | - | - | $3,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $28,000 |
| mortgage principal reduction | - | - | - | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $31,000 |
| deposit interest | $1,000 | $1,000 | $1,000 | $91 | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $16,000 | $17,000 | $18,000 | $29,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $252,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| remaining balance payment | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| closing cost | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| operating expense | - | - | - | $3,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $28,000 |
| mortgage payment | - | - | - | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $13,000 | $13,000 | $88,000 |
| total expense investment | $28,000 | - | - | $67,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $195,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$12,386 | $17,000 | $18,000 | -$37,666 | $9,000 | $10,000 | $11,000 | $13,000 | $14,000 | $15,000 | $57,000 |
| cumulative roi | $56 | $116 | $178 | $88 | $98 | $108 | $116 | $124 | $131 | $138 | $1,000 |
Nikola
Address: Penticton, British Columbia
Price Range: $279,000 - $600,000
Avail. suites: 16
0—3 bd
390—1055 SqFt