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
$2,150,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.04%
Cumulative Return on Investment in Year 5
93.98%
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 | - | $42,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $485,000 |
| mortgage principal reduction | - | $24,000 | $28,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $288,000 |
| deposit interest | $11,000 | $276 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $123,000 | $189,000 | $199,000 | $209,000 | $219,000 | $230,000 | $241,000 | $253,000 | $266,000 | $279,000 | $2,208,000 |
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 | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | $20,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $211,000 |
| mortgage payment | - | $99,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $960,000 |
| total expense investment | $215,000 | $397,000 | $130,000 | $130,000 | $131,000 | $131,000 | $132,000 | $132,000 | $133,000 | $134,000 | $1,665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$92,351 | -$208,355 | $69,000 | $79,000 | $88,000 | $99,000 | $110,000 | $121,000 | $133,000 | $145,000 | $543,000 |
| cumulative roi | $57 | $49 | $66 | $81 | $94 | $106 | $117 | $128 | $138 | $148 | $983 |
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