Suite number:
B1
Project:
Address:
Penticton, British Columbia
Developer:
Tien Sher Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
514 sqft
Occupancy Date:
Dec 2027
Price, CAD
$300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.43%
Cumulative Return on Investment in Year 5
100.20%
Property Price at the End of Year 5
$386,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$15,000
5% on Occupancy
$15,000
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 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $198,000 |
| rent income | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| mortgage principal reduction | - | - | - | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $31,000 |
| deposit interest | $1,000 | $2,000 | $2,000 | $38 | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $17,000 | $18,000 | $19,000 | $33,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $289,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| closing cost | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| operating expense | - | - | - | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $36,000 |
| mortgage payment | - | - | - | $13,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $101,000 |
| total expense investment | $30,000 | - | - | $72,000 | $19,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $221,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$13,319 | $18,000 | $19,000 | -$39,035 | $10,000 | $12,000 | $13,000 | $15,000 | $16,000 | $18,000 | $68,000 |
| cumulative roi | $56 | $115 | $178 | $89 | $100 | $110 | $120 | $128 | $137 | $145 | $1,000 |
Nikola
Address: Penticton, British Columbia
Price Range: $279,000 - $600,000
Avail. suites: 16
0—3 bd
390—1055 SqFt