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
18.54%
Cumulative Return on Investment in Year 5
82.83%
Property Price at the End of Year 5
$1,920,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$74,500
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 | - | $26,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $324,000 |
| mortgage principal reduction | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $204,000 |
| deposit interest | $7,000 | $858 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $85,000 | $129,000 | $138,000 | $144,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $193,000 | $1,524,000 |
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 | - | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $176,000 |
| mortgage payment | - | $60,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $640,000 |
| total expense investment | $149,000 | $272,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $94,000 | $94,000 | $95,000 | $1,162,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$64,361 | -$142,787 | $47,000 | $53,000 | $60,000 | $67,000 | $74,000 | $81,000 | $89,000 | $98,000 | $362,000 |
| cumulative roi | $38 | $41 | $57 | $71 | $83 | $94 | $104 | $114 | $124 | $133 | $860 |
The Final Phase at Aqua Waterfront Village
Address: Kelowna, British Columbia
Price Range: $590,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt