Suite number:

A

Address:
Kamloops, British Columbia
Developer:
Kelson Group Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
503 sqft
Occupancy Date:
Jan 2025
Price, CAD
$439,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.51%

Cumulative Return on Investment in Year 5

144.87%

Property Price at the End of Year 5

$567,000

Deposit Schedule
$10 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$23,000$24,000$25,000$27,000$28,000$29,000$31,000$33,000$34,000$36,000$290,000
rent income-----------
mortgage principal reduction$8,000$6,000$6,000$6,000$7,000$7,000$7,000$8,000$8,000$8,000$71,000
deposit interest-----------
gst hst rebate-----------
total income return$31,000$30,000$31,000$33,000$35,000$36,000$38,000$40,000$42,000$45,000$362,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$220,000
total expense investment$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$220,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$9,000$8,000$9,000$11,000$13,000$14,000$16,000$18,000$20,000$23,000$141,000
cumulative roi$139$137$139$142$145$148$152$156$160$164$1,000
Trillium at City Gardens
Address: Kamloops, British Columbia
Price Range: $440,000 - $1,550,000
Avail. suites: 11
0—2 bd
503—1583 SqFt