Suite number:
E5
Project:
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
2069 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,750,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.04%
Cumulative Return on Investment in Year 5
81.63%
Property Price at the End of Year 5
$3,543,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$137,500
5% on Occupancy
$137,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $226,000 | $1,815,000 |
| rent income | $48,000 | $74,000 | $78,000 | $81,000 | $84,000 | $88,000 | $92,000 | $96,000 | $100,000 | $104,000 | $844,000 |
| mortgage principal reduction | $22,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $406,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $222,000 | $260,000 | $272,000 | $286,000 | $300,000 | $315,000 | $330,000 | $346,000 | $363,000 | $381,000 | $3,075,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $275,000 | - | - | - | - | - | - | - | - | - | $275,000 |
| remaining balance payment | $275,000 | - | - | - | - | - | - | - | - | - | $275,000 |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $21,000 | $33,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $37,000 | $38,000 | $39,000 | $344,000 |
| mortgage payment | $92,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $1,331,000 |
| total expense investment | $745,000 | $170,000 | $171,000 | $172,000 | $173,000 | $173,000 | $174,000 | $175,000 | $176,000 | $177,000 | $2,307,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$522,999 | $89,000 | $101,000 | $114,000 | $127,000 | $141,000 | $156,000 | $171,000 | $187,000 | $204,000 | $768,000 |
| cumulative roi | $21 | $39 | $55 | $69 | $82 | $94 | $106 | $117 | $129 | $140 | $851 |
Aqua Waterfront Village
Address: Kelowna, British Columbia
Price Range: $550,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt