Suite number:
E2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1205 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.79%
Cumulative Return on Investment in Year 5
84.96%
Property Price at the End of Year 5
$1,804,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$70,000
5% on Occupancy
$70,000
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | $18,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $476,000 |
| mortgage principal reduction | $7,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $200,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $106,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $182,000 | $191,000 | $201,000 | $1,609,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| remaining balance payment | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| closing cost | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | $8,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $21,000 | $22,000 | $188,000 |
| mortgage payment | $29,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $660,000 |
| total expense investment | $364,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $1,176,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$258,491 | $49,000 | $55,000 | $61,000 | $68,000 | $76,000 | $83,000 | $91,000 | $100,000 | $109,000 | $433,000 |
| cumulative roi | $22 | $40 | $56 | $71 | $85 | $98 | $111 | $123 | $136 | $149 | $891 |
The Final Phase at Aqua Waterfront Village
Address: Kelowna, British Columbia
Price Range: $550,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt