For Sale · Specialty

415 Commonwealth Road Unit# 18, Kelowna

415 Commonwealth Road Unit# 18, Kelowna, BC V4V1P4

$120,000 total

—

Asset Class

Specialty

Size

—

Building class

A

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

94%

Lot Size

0.05 ac

About this property

Privacy plus! Completely fenced in yard for added privacy with lots of parking in the front. Located close to the front gate so your drive home will be short. For your added convenience, the Upfront Market, mail boxes and lap pool are steps away. Enjoy long walks or bike rides on the Rail Trail with access outside the exit gate. The Standard designated site is low maintenance with a lease term to 2035. The lease term can be extended to 2046 for an additional cost. Lease is registered with the Federal Government. There is no Property Transfer Tax. Long and short term rentals allowed. Enjoy all the amenities offered by Holiday Park Resort: pools, hot tubs, golf course, pickleball/tennis court, games room, library, gym, hair salon, sauna, social events such as dinners and dances, aquafit and so much more. Close proximity to Kelowna International Airport, wineries, golf courses, ski hills, hiking trails, shopping and entertainment. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$120K
Down payment30% · $36K
Interest rate6.25%
Amortization25 years
Occupancy94%
Expense growth2.5%

Monthly debt service

$554

Projected NOI

$9K

Annual cash flow

$2K

Cash-on-cash

5.56%

DSCR

1.30

Going-in cap

7.21%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Area demographics

Trade area within 3 miles of the property.

Population

41,803

Households

17,058

Median income

$93,000

Median age

45.1

Daytime population

63,234

5-yr growth

2.7%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 415 Commonwealth Road Unit# 18, Kelowna.

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.