Suite number:
D1
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1310 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,150,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.06%
Cumulative Return on Investment in Year 5
80.46%
Property Price at the End of Year 5
$2,770,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$107,500
5% on Occupancy
$107,500
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 | $111,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $152,000 | $159,000 | $168,000 | $176,000 | $1,419,000 |
| rent income | - | $27,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $342,000 |
| mortgage principal reduction | - | $23,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $294,000 |
| deposit interest | $11,000 | $1,000 | - | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $122,000 | $174,000 | $186,000 | $196,000 | $205,000 | $215,000 | $226,000 | $237,000 | $249,000 | $261,000 | $2,072,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $215,000 | - | - | - | - | - | - | - | - | - | $215,000 |
| remaining balance payment | - | $215,000 | - | - | - | - | - | - | - | - | $215,000 |
| closing cost | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | $17,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $203,000 |
| mortgage payment | - | $87,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $924,000 |
| total expense investment | $215,000 | $382,000 | $125,000 | $126,000 | $127,000 | $127,000 | $128,000 | $129,000 | $130,000 | $130,000 | $1,619,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$92,869 | -$207,502 | $61,000 | $69,000 | $78,000 | $88,000 | $98,000 | $108,000 | $119,000 | $131,000 | $453,000 |
| cumulative roi | $38 | $41 | $56 | $69 | $80 | $91 | $100 | $109 | $118 | $126 | $829 |
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