1 / 37
Investment signal

$619,000

154 Williams Street

Beds

4

Baths

4.1

Sqft

Year

2020

About this home

Spacious half duplex offering nearly 2,600 sqft with a detached single garage. The main floor features a large foyer, bright living room, and custom kitchen with quartz countertops and a large island. A main floor bedroom with ensuite adds flexibility. Upstairs offers a well-sized primary bedroom with walk-in closet and ensuite, plus 2 additional bedrooms, a full bathroom, and a generous family room. (id:65958)

Subtype
Single Family
Lot size
0.08 acres
MLS#
10382483
Area
KAMLOOPS
Negative cash flow ~$1,230/mo at these assumptions

Cash on cash

-11.93%

Cap rate

3.50%

GRM

16.6

Break-even rent

$4,395

Financing

Down payment$123,800
Loan amount$495,200
Mortgage$3,038/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$284
Insurance$80
Maintenance$516
CapEx reserve$258
Vacancy loss$155

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $3,038/mo at 5.49% with 20% down, 25-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 16, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.