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
19.45%
Cumulative Return on Investment in Year 5
86.08%
Property Price at the End of Year 5
$3,530,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$136,990
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 | - | $34,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $528,000 |
| mortgage principal reduction | - | $26,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $48,000 | $50,000 | $52,000 | $392,000 |
| deposit interest | $14,000 | $4,000 | - | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $156,000 | $219,000 | $250,000 | $262,000 | $275,000 | $288,000 | $302,000 | $317,000 | $332,000 | $348,000 | $2,751,000 |
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 | - | $20,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $294,000 |
| mortgage payment | - | $84,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $1,088,000 |
| total expense investment | $274,000 | $458,000 | $156,000 | $157,000 | $158,000 | $159,000 | $160,000 | $161,000 | $163,000 | $164,000 | $2,011,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$118,307 | -$239,045 | $94,000 | $105,000 | $117,000 | $129,000 | $142,000 | $156,000 | $170,000 | $185,000 | $740,000 |
| cumulative roi | $38 | $42 | $59 | $73 | $86 | $98 | $109 | $119 | $129 | $139 | $892 |
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