LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Royal LePage
Royal LePage
Image 1
Image 2
Image 3
$799,000

1174 Bentien Road, Kelowna, BC, V1X 6R8

QuickQuoteTM: $648K - $820K
MLS® # 10333900

3 Beds

2 Baths

1349 FEETSQ sqft

Property Information:

This inviting 3-bedroom, 2-bathroom single-level home in Black Mountain offers easy living with everything on one level. Located with quick access to Highway 33 and Big White, it's ideal for outdoor enthusiasts. Enjoy breathtaking valley and lake views. Recent updates include new floors and trim throughout, adding a modern touch. The oversized double garage, complete with an attached workshop, provides plenty of room for storage and hobbies. With its fantastic location and thoughtful upgrades, this home is perfect for those seeking a peaceful setting with easy access to all the essentials.

Property Features:

  • Bedrooms: 3
  • Bathrooms: 2
  • Annual Tax Amount: $3,611
  • Built in: 1966
  • Cooling: None
  • Floor Space (approx): 1349 Square Feet
  • Heating: Baseboard, Electric, Forced Air, Natural Gas
  • Lot Size: 0.28 Acres
  • Parking Features: Attached, Garage
  • Water Source: Public
  • Sewer: Public Sewer
  • No. of Parking Spaces: 7

Rooms:

  • Laundry Main Level 2.44 m x 1.83 m
  • Bathroom Main Level .00 m x .00 m
  • Bathroom Main Level .00 m x .00 m
  • Bedroom Main Level 3.71 m x 3.35 m
  • Bedroom Main Level 3.35 m x 2.51 m
  • Primary Bedroom Main Level 3.76 m x 3.43 m
  • Kitchen Main Level 3.58 m x 3.15 m
  • Dining Main Level 3.53 m x 2.67 m
  • Living Main Level 5.18 m x 3.43 m

Convert Measurement to:


This listing content provided by Brokers PlaybookTM

More Detail
Less Detail

Potential Investment Performance

Cumulative ROI

87.5%

Cumulative Market Appreciation

$220,748

Net Operating Income in Year 5

$26,829

Cash on Cash Return in Year 5

-5.7%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$159,800
Mortgage Amount $639,200
Mortgage Payment
%
$3,316

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,777
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Total Operating Expenses $822
Net Operating Income $1,954
Debt Service
Mortgage Payment $3,316
Net Cash Flow -$1,361

Cap Rate

2.94%

Acquistion Costs

Down Payment $159,800
Land Transfer Tax $13,980
Legal Fees $1,500
Adjustments $0
Appraisal $500
Total Acquisition Costs $175,780

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Down Payment $159,800 - - - - - - - - -
Closing Costs $15,980 - - - - - - - - -
Mortgage Paydown $9,945$10,423$10,924$11,449$11,999$12,576$13,180$13,814$14,478$15,174
Total $185,725$10,423$10,924$11,449$11,999$12,576$13,180$13,814$14,478$15,174
Cash Invested $185,725$196,148$207,072$218,522$230,521$243,098$256,278$270,093$284,571$299,745
Rental Cash Flows
Rent and other income $33,326$34,325$35,355$36,416$37,508$38,633$39,793$40,986$42,216$43,482
Operating Expenses -$9,866-$10,108-$10,356-$10,611-$10,872-$11,139-$11,414-$11,695-$11,984-$12,281
Mortgage Payment -$39,798-$39,798-$39,798-$39,798-$39,798-$39,798-$39,798-$39,798-$39,798-$39,798
Net Cash Flow -$16,338-$15,581-$14,799-$13,993-$13,161-$12,304-$11,419-$10,507-$9,566-$8,596
Returns
Property Price Appreciation $39,950$41,947$44,044$46,247$48,559$50,987$53,536$56,213$59,024$61,975
Mortgage Paydown $9,945$10,423$10,924$11,449$11,999$12,576$13,180$13,814$14,478$15,174
Net Cash Flow -$16,338-$15,581-$14,799-$13,993-$13,161-$12,304-$11,419-$10,507-$9,566-$8,596
Total Return $33,556$36,789$40,169$43,703$47,397$51,259$55,297$59,520$63,935$68,553
Cumulative Return $33,556$70,346$110,515$154,218$201,616$252,875$308,173$367,693$431,629$500,182
Investment Metrics
Cumulative ROI 18.1% 35.9% 53.4% 70.6% 87.5% 104.0% 120.2% 136.1% 151.7% 166.9%
Cash On Cash -8.8% -7.9% -7.1% -6.4% -5.7% -5.1% -4.5% -3.9% -3.4% -2.9%
QuickQuoteTM Powered by RPS
Approximate value for 3 bed, 2 bath house in this area is:
List Price
below Estimate List Price
above Estimate
List Price
QuickQuoteTM provides an estimated range of a property's current value and is based on recent historical data and neighbourhood sales. QuickQuoteTM may vary from the list price as a result of market dynamics, or if the property has changed substantially since its last sale. Click below to connect with an expert. By using QuickQuoteTM you acknowledge that you have read and agree to the Terms of Use and the Privacy Policy.

Market Price Trends

All Properties

4.27%

Price change (1 year)

63.78%

Price change (5 years)

1 year changes compare the same month from the previous year. Find an agent in this area to receive more information.

Location of 1174 Bentien Road, Kelowna, BC, V1X 6R8

Demographic Information of 1174 Bentien Road, Kelowna, BC, V1X 6R8

Life Stage

Older Parents, Younger Kids

Employment Type

Mixed

Average Household Income

$119,236.18

Average Number of Children

1.60

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

11.29 %

High school certificate or equivalent

41.72 %

Apprenticeship trade certificate/diploma

9.85 %

College/non-university certificate

21.18 %

University certificate (below bachelor)

2.18 %

University Degree

13.78 %

Commuter

Travel To Work

By Car

94.79 %

By Public Transit

2.6 %

By Walking

0.0 %

By Bicycle

0.0 %

By Other Methods

2.61 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

2.37 %

Houses

97.63 %

Own Vs. Rent

More Detail
Less Detail