Suite number:
C2
Project:
Address:
Kamloops, British Columbia
Developer:
Kelson Group Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
886 sqft
Occupancy Date:
Jan 2025
$599,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.27%
Cumulative Return on Investment in Year 5
88.51%
Property Price at the End of Year 5
$773,000
Deposit Schedule
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
rent income | $11,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $184,000 |
mortgage principal reduction | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $98,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
total income return | $52,000 | $58,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $76,000 | $80,000 | $84,000 | $683,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | $120,000 | - | - | - | - | - | - | - | - | - | $120,000 |
closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
operating expense | $7,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $117,000 |
mortgage payment | $18,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $266,000 |
total expense investment | $175,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $533,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$123,150 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $150,000 |
cumulative roi | $26 | $45 | $61 | $76 | $89 | $100 | $112 | $123 | $133 | $144 | $908 |
Designed from the rules of nature, this organic oasis of lush formed architecture breeds a new life force in the pulse of the downtown core of Kamloops, BC. Carefully crafted modern and minimal design in each unit echos nature with the use of wood, s...
Address: Kamloops, British Columbia
Price Range: $440,000 - $1,550,000
Avail. suites: 12
0—2 bd
503—1583 SqFt