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
$2,750,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.39%
Cumulative Return on Investment in Year 5
82.73%
Property Price at the End of Year 5
$3,543,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$137,500
5% on Occupancy
$137,500
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 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $226,000 | $1,815,000 |
| rent income | $30,000 | $74,000 | $77,000 | $80,000 | $83,000 | $87,000 | $91,000 | $95,000 | $99,000 | $103,000 | $818,000 |
| mortgage principal reduction | $14,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $393,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $199,000 | $259,000 | $271,000 | $285,000 | $298,000 | $313,000 | $328,000 | $345,000 | $361,000 | $379,000 | $3,038,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $275,000 | - | - | - | - | - | - | - | - | - | $275,000 |
| remaining balance payment | $275,000 | - | - | - | - | - | - | - | - | - | $275,000 |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $13,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $36,000 | $37,000 | $38,000 | $39,000 | $334,000 |
| mortgage payment | $57,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $1,297,000 |
| total expense investment | $703,000 | $170,000 | $171,000 | $172,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $177,000 | $2,263,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$504,174 | $88,000 | $100,000 | $113,000 | $126,000 | $140,000 | $154,000 | $170,000 | $186,000 | $203,000 | $776,000 |
| cumulative roi | $21 | $40 | $55 | $70 | $83 | $95 | $107 | $118 | $130 | $141 | $860 |
The Final Phase at Aqua Waterfront Village
Address: Kelowna, British Columbia
Price Range: $550,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt