Suite number:
E3
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1240 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,470,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.73%
Cumulative Return on Investment in Year 5
84.66%
Property Price at the End of Year 5
$1,894,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$73,500
5% on Occupancy
$73,500
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 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $970,000 |
| rent income | $18,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $490,000 |
| mortgage principal reduction | $7,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $210,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $110,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $200,000 | $209,000 | $1,679,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $147,000 | - | - | - | - | - | - | - | - | - | $147,000 |
| remaining balance payment | $147,000 | - | - | - | - | - | - | - | - | - | $147,000 |
| closing cost | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | $8,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $195,000 |
| mortgage payment | $31,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $693,000 |
| total expense investment | $381,000 | $92,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $1,231,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$270,937 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $104,000 | $113,000 | $449,000 |
| cumulative roi | $22 | $40 | $56 | $71 | $85 | $98 | $110 | $123 | $135 | $148 | $887 |
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