Suite number:
A2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
620 sqft
Occupancy Date:
Jan 2026
Price, CAD
$621,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.11%
Cumulative Return on Investment in Year 5
81.55%
Property Price at the End of Year 5
$801,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$31,085
5% on Occupancy
$31,095
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 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $410,000 |
| rent income | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $111,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $89,000 |
| deposit interest | $3,000 | $941 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $620,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | - | - | - | - | - | - | - | - | - | $62,000 |
| remaining balance payment | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $78,000 |
| mortgage payment | - | $19,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $247,000 |
| total expense investment | $62,000 | $117,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $39,000 | $480,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,852 | -$63,944 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $140,000 |
| cumulative roi | $38 | $41 | $57 | $70 | $82 | $92 | $102 | $111 | $120 | $129 | $842 |
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