Suite number:
E5
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
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
18.40%
Cumulative Return on Investment in Year 5
81.84%
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 | - | $43,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $540,000 |
| mortgage principal reduction | - | $29,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $375,000 |
| deposit interest | $14,000 | $2,000 | - | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $156,000 | $229,000 | $248,000 | $260,000 | $273,000 | $286,000 | $300,000 | $315,000 | $330,000 | $347,000 | $2,743,000 |
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 | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $25,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $301,000 |
| mortgage payment | - | $111,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $1,177,000 |
| total expense investment | $274,000 | $490,000 | $164,000 | $165,000 | $166,000 | $167,000 | $168,000 | $169,000 | $170,000 | $172,000 | $2,106,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$118,354 | -$261,592 | $84,000 | $95,000 | $107,000 | $119,000 | $132,000 | $146,000 | $160,000 | $175,000 | $637,000 |
| cumulative roi | $38 | $41 | $56 | $70 | $82 | $93 | $103 | $112 | $122 | $131 | $848 |
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