Suite number:
E5
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
2069 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,740,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.85%
Cumulative Return on Investment in Year 5
97.50%
Property Price at the End of Year 5
$3,530,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$137,000
5% on Occupancy
$137,000
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 | $142,000 | $150,000 | $158,000 | $166,000 | $174,000 | $184,000 | $193,000 | $203,000 | $214,000 | $225,000 | $1,808,000 |
| rent income | - | $66,000 | $75,000 | $78,000 | $82,000 | $85,000 | $89,000 | $93,000 | $97,000 | $101,000 | $766,000 |
| mortgage principal reduction | - | $31,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $367,000 |
| deposit interest | $14,000 | $351 | - | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $156,000 | $252,000 | $268,000 | $281,000 | $295,000 | $309,000 | $325,000 | $341,000 | $357,000 | $375,000 | $2,960,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $274,000 | - | - | - | - | - | - | - | - | - | $274,000 |
| remaining balance payment | - | $274,000 | - | - | - | - | - | - | - | - | $274,000 |
| closing cost | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | $29,000 | $33,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $314,000 |
| mortgage payment | - | $126,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $1,223,000 |
| total expense investment | $274,000 | $511,000 | $170,000 | $171,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $2,167,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$117,694 | -$258,472 | $98,000 | $111,000 | $124,000 | $137,000 | $152,000 | $167,000 | $183,000 | $199,000 | $793,000 |
| cumulative roi | $57 | $49 | $67 | $83 | $97 | $111 | $123 | $135 | $147 | $159 | $1,000 |
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