Suite number:
C4
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
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
20.01%
Cumulative Return on Investment in Year 5
89.79%
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 | - | $24,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $279,000 |
| mortgage principal reduction | - | $15,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $173,000 |
| deposit interest | $7,000 | $165 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $74,000 | $114,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $158,000 | $166,000 | $1,315,000 |
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 | - | $45,000 | - | - | - | - | - | - | - | - | $45,000 |
| operating expense | - | $15,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $161,000 |
| mortgage payment | - | $59,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $576,000 |
| total expense investment | $129,000 | $249,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $83,000 | $84,000 | $84,000 | $1,040,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$55,411 | -$134,239 | $37,000 | $42,000 | $48,000 | $54,000 | $60,000 | $67,000 | $74,000 | $81,000 | $274,000 |
| cumulative roi | $57 | $48 | $64 | $78 | $90 | $101 | $110 | $120 | $129 | $138 | $935 |
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