Suite number:
C2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
962 sqft
Occupancy Date:
Jan 2026
Price, CAD
$999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.78%
Cumulative Return on Investment in Year 5
76.17%
Property Price at the End of Year 5
$1,288,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$49,995
5% on Occupancy
$49,995
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $660,000 |
| rent income | $9,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $232,000 |
| mortgage principal reduction | $5,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $143,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $1,042,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| remaining balance payment | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $5,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $133,000 |
| mortgage payment | $21,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $472,000 |
| total expense investment | $266,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $844,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$192,719 | $25,000 | $29,000 | $33,000 | $38,000 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $198,000 |
| cumulative roi | $21 | $38 | $53 | $65 | $76 | $86 | $96 | $106 | $115 | $124 | $780 |
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