Suite number:
601C Ph2
Project:
Address:
Kelowna, British Columbia
Developer:
Troika Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2677 sqft
Occupancy Date:
Sep 2022
Price, CAD
$1,229,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.63%
Cumulative Return on Investment in Year 5
175.14%
Property Price at the End of Year 5
$1,583,000
Deposit Schedule
$10 at Signing
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 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $811,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $56,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $264,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $119,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $128,000 | $1,075,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $563,000 |
| total expense investment | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $563,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $63,000 | $30,000 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $511,000 |
| cumulative roi | $212 | $183 | $176 | $174 | $175 | $177 | $180 | $183 | $187 | $191 | $2,000 |
Green Square Vert
Address: Kelowna, British Columbia
Price Range: $599,000 - $1,399,000
Avail. suites: 6
2—3.5 bd
1016—2677 SqFt