Home
British Columbia
Kelowna
1865 Begbie Road Unit# 5

$944,900

1865 Begbie Road Unit# 5, Kelowna, British Columbia, V1V 2X4

QuickQuote^TM: $816K - $1.1M

MLS® # 10335767

4 Beds

4 Baths

MULTIMEDIA

Videos

Property Information:

Welcome to Hidden Lakes Lane in the highly sought after Wilden subdivision. This 4 Bedroom 3.5 Bathroom townhome is an ideal family home with 3 Bedrooms up and a large Bedroom and Den on the lower floor. As you walk in the front door you’ll be greeted by a large foyer that steps up into the bright & open concept living area. Hardwood flooring throughout the Living room, Dining Room and Kitchen complimented by a bright Kitchen, large island, gas range and French door to your south facing front deck space. The Private back yard with a covered deck is accessible from this same level via the Laundry room Upper level consists of a massive Primary Bedroom with walk in closet and 5 piece ensuite, 2 more large spare Bedrooms and a 4 piece main Bathroom. The lower level is the large 4th Bedroom, 4th Bathroom, Den, 2 car garage and a 2 car driveway. This home is also equipped with Geothermal heating and cooling providing ease and comfort no matter the season. Don’t forget about the addition of the Wilden Market Square in the neighbourhood which, once completed, will be a welcome addition to the already incredible family neighbourhood. Wilden has a number of great local recreational aspects including Walroy Lake, great trails for hiking, biking, dog walking and more. Hot water tank replaced and Culligan's filtration system installed in 2022. (id:27)

Building Features:

Style: Townhouse
Building Type: Row / Townhouse
Basement Type: Full
Construction Style - Attachment: Attached
Exterior Finish: Stone
Fireplace Fuel: Gas
Fireplace Type: Unknown
Flooring Type: Carpeted, Hardwood, Tile
Roof Material: Asphalt shingle
Roof Style: Unknown
Heating Type: Forced air
Cooling Type: Central air conditioning
Appliances: Refrigerator, Dishwasher, Range - Gas, Hood Fan

Property Features:

OwnershipType: Strata
Property Type: Single Family
Bedrooms: 4
Bathrooms: 4
Half Bathrooms: 1
Amenities Nearby: Park, Recreation, Schools
Built in: 2011
Community Features: Family Oriented
Features: Corner Site, Central island, Balcony
MaintenanceFee Type: Heat, Insurance, Property Management, Other, See Remarks, Water
WaterFront Type: Waterfront nearby
Zoning Type: Unknown
Sewer: Municipal sewage system
Parking Type: Attached garage
No. of Parking Spaces: 4

Rooms:

Bedroom 2nd Level 12'7'' x 11'11''
Bathroom 2nd Level 10'5'' x 5'5''
Bedroom 2nd Level 12'1'' x 11'8''
Bathroom 2nd Level 12'1'' x 10'2''
Primary Bedroom 2nd Level 16'5'' x 16'3''
Other Lower Level 20'9'' x 18'4''
Bathroom Lower Level 10'3'' x 5'0''
Den Lower Level 11'11'' x 11'4''
Bedroom Lower Level 13'11'' x 11'9''
Bathroom Main Level 5'9'' x 5'0''
Foyer Main Level 10'0'' x 9'0''
Other Main Level 15'4'' x 12'0''
Laundry Main Level 12'5'' x 5'11''
Other Main Level 19'4'' x 7'4''
Dining Main Level 17'6'' x 10'1''
Living Main Level 19'5'' x 13'8''
Kitchen Main Level 16'1'' x 11'6''

Courtesy of: RE/MAX Kelowna

More Detail

Less Detail

Potential Investment Performance

Cumulative ROI

95.1%

Cumulative Market Appreciation

$261,058

Net Operating Income in Year 5

$36,146

Cash on Cash Return in Year 5

-4.1%

Assumptions

Market Appreciation Per Year

Rent Increase Per Year

Expense Increase Per Year

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 %	$188,980
Mortgage Amount	$755,920
Mortgage Payment %	$3,922

Cash Flow Calculator

monthly

yearly

Income
Gross Rental Income Powered By	$
Vacancy Rate %	$
Other	$
Gross Operating Income	$3,671

Operating Expenses
Management Fees %	$
Property Tax	$
Repair Reserve %	$
Insurance	$
Total Operating Expenses	$1,035
Net Operating Income	$2,636

Debt Service
Mortgage Payment	$3,922

Net Cash Flow	-$1,285

Cap Rate

3.35%

Acquistion Costs

Down Payment $188,980

Land Transfer Tax $16,898

Legal Fees $1,500

Adjustments $0

Appraisal $500

Total Acquisition Costs $207,878

Components of Return

Potential Returns

	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10
Investments
Down Payment	$188,980	-	-	-	-	-	-	-	-	-
Closing Costs	$18,898	-	-	-	-	-	-	-	-	-
Mortgage Paydown	$11,761	$12,326	$12,919	$13,539	$14,190	$14,872	$15,587	$16,336	$17,122	$17,945
Total	$219,639	$12,326	$12,919	$13,539	$14,190	$14,872	$15,587	$16,336	$17,122	$17,945
Cash Invested	$219,639	$231,965	$244,884	$258,424	$272,615	$287,488	$303,076	$319,413	$336,535	$354,480

Rental Cash Flows
Rent and other income	$44,061	$45,383	$46,745	$48,147	$49,591	$51,079	$52,611	$54,190	$55,816	$57,490
Operating Expenses	-$12,421	-$12,728	-$13,044	-$13,367	-$13,699	-$14,039	-$14,389	-$14,747	-$15,115	-$15,492
Mortgage Payment	-$47,065	-$47,065	-$47,065	-$47,065	-$47,065	-$47,065	-$47,065	-$47,065	-$47,065	-$47,065
Net Cash Flow	-$15,425	-$14,410	-$13,364	-$12,285	-$11,173	-$10,026	-$8,842	-$7,622	-$6,364	-$5,067

Returns
Property Price Appreciation	$47,245	$49,607	$52,087	$54,691	$57,426	$60,297	$63,312	$66,478	$69,802	$73,292
Mortgage Paydown	$11,761	$12,326	$12,919	$13,539	$14,190	$14,872	$15,587	$16,336	$17,122	$17,945
Net Cash Flow	-$15,425	-$14,410	-$13,364	-$12,285	-$11,173	-$10,026	-$8,842	-$7,622	-$6,364	-$5,067
Total Return	$43,581	$47,522	$51,641	$55,946	$60,443	$65,144	$70,057	$75,192	$80,559	$86,170
Cumulative Return	$43,581	$91,103	$142,745	$198,691	$259,135	$324,280	$394,337	$469,530	$550,090	$636,260

Investment Metrics
Cumulative ROI	19.8%	39.3%	58.3%	76.9%	95.1%	112.8%	130.1%	147.0%	163.5%	179.5%
Cash On Cash	-7.0%	-6.2%	-5.5%	-4.8%	-4.1%	-3.5%	-2.9%	-2.4%	-1.9%	-1.4%