Suite number:
E3
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1240 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,490,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.59%
Cumulative Return on Investment in Year 5
87.05%
Property Price at the End of Year 5
$1,920,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$74,490
5% on Occupancy
$74,500
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $983,000 |
| rent income | - | $21,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $316,000 |
| mortgage principal reduction | - | $14,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $213,000 |
| deposit interest | $7,000 | $2,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $85,000 | $123,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $176,000 | $184,000 | $193,000 | $1,527,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | $149,000 | - | - | - | - | - | - | - | - | $149,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $12,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $172,000 |
| mortgage payment | - | $46,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $592,000 |
| total expense investment | $149,000 | $254,000 | $86,000 | $87,000 | $87,000 | $88,000 | $89,000 | $89,000 | $90,000 | $91,000 | $1,110,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$64,335 | -$130,800 | $53,000 | $59,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $103,000 | $418,000 |
| cumulative roi | $38 | $42 | $59 | $74 | $87 | $99 | $110 | $121 | $132 | $142 | $905 |
A community as unique as Aqua Waterfront Village demands a collaboration of equal measure. Master-planned by Mission Group in partnership with acclaimed architectural firm IBI Group and noted interior design company LPI Design, the concept of Aqua ha...
Address: Kelowna, British Columbia
Price Range: $590,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt