Suite number:
D1
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1310 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.80%
Cumulative Return on Investment in Year 5
80.24%
Property Price at the End of Year 5
$2,705,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$105,000
5% on Occupancy
$105,000
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 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $1,386,000 |
| rent income | $19,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $63,000 | $65,000 | $518,000 |
| mortgage principal reduction | $11,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $300,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $149,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $239,000 | $251,000 | $263,000 | $276,000 | $2,215,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $210,000 | - | - | - | - | - | - | - | - | - | $210,000 |
| remaining balance payment | $210,000 | - | - | - | - | - | - | - | - | - | $210,000 |
| closing cost | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | $9,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $222,000 |
| mortgage payment | $44,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $990,000 |
| total expense investment | $535,000 | $127,000 | $127,000 | $128,000 | $128,000 | $129,000 | $129,000 | $130,000 | $131,000 | $131,000 | $1,695,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$386,338 | $61,000 | $70,000 | $79,000 | $89,000 | $99,000 | $110,000 | $121,000 | $133,000 | $145,000 | $519,000 |
| cumulative roi | $21 | $39 | $55 | $68 | $80 | $92 | $102 | $113 | $123 | $133 | $827 |
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