Suite number:
D1
Project:
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
17.45%
Cumulative Return on Investment in Year 5
79.06%
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 | $30,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $535,000 |
| mortgage principal reduction | $17,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $310,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $165,000 | $189,000 | $198,000 | $208,000 | $218,000 | $229,000 | $240,000 | $252,000 | $264,000 | $277,000 | $2,239,000 |
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 | $14,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $229,000 |
| mortgage payment | $70,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $1,017,000 |
| total expense investment | $567,000 | $127,000 | $127,000 | $128,000 | $128,000 | $129,000 | $130,000 | $130,000 | $131,000 | $131,000 | $1,728,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$402,292 | $62,000 | $71,000 | $80,000 | $90,000 | $100,000 | $110,000 | $122,000 | $134,000 | $146,000 | $511,000 |
| cumulative roi | $21 | $39 | $54 | $67 | $79 | $90 | $101 | $112 | $122 | $132 | $817 |
Aqua Waterfront Village
Address: Kelowna, British Columbia
Price Range: $550,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt