Suite number:
C4
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1236 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,290,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.23%
Cumulative Return on Investment in Year 5
81.58%
Property Price at the End of Year 5
$1,662,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$64,500
5% on Occupancy
$64,500
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 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $851,000 |
| rent income | - | $22,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $276,000 |
| mortgage principal reduction | - | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $176,000 |
| deposit interest | $6,000 | $743 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $112,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $1,316,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $129,000 | - | - | - | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | $129,000 | - | - | - | - | - | - | - | - | $129,000 |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $14,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $165,000 |
| mortgage payment | - | $52,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $554,000 |
| total expense investment | $129,000 | $239,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $83,000 | $83,000 | $84,000 | $1,021,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$55,722 | -$126,798 | $39,000 | $44,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $295,000 |
| cumulative roi | $38 | $41 | $56 | $70 | $82 | $92 | $102 | $112 | $121 | $130 | $845 |
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