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
19.26%
Cumulative Return on Investment in Year 5
85.72%
Property Price at the End of Year 5
$1,662,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$64,490
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 | - | $18,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $270,000 |
| mortgage principal reduction | - | $12,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $184,000 |
| deposit interest | $6,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $107,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $1,319,000 |
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 | - | $11,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $162,000 |
| mortgage payment | - | $39,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $512,000 |
| total expense investment | $129,000 | $223,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $79,000 | $80,000 | $976,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$55,699 | -$116,134 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $73,000 | $80,000 | $87,000 | $343,000 |
| cumulative roi | $38 | $42 | $59 | $73 | $86 | $97 | $108 | $119 | $129 | $138 | $889 |
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