Suite number:
E1
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1175 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,440,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.48%
Cumulative Return on Investment in Year 5
82.57%
Property Price at the End of Year 5
$1,855,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$72,000
5% on Occupancy
$72,000
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 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $112,000 | $118,000 | $950,000 |
| rent income | - | $24,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $307,000 |
| mortgage principal reduction | - | $15,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $197,000 |
| deposit interest | $7,000 | $747 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $82,000 | $124,000 | $132,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $177,000 | $185,000 | $1,467,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $144,000 | - | - | - | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | $144,000 | - | - | - | - | - | - | - | - | $144,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $14,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $167,000 |
| mortgage payment | - | $58,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $619,000 |
| total expense investment | $144,000 | $263,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $91,000 | $91,000 | $1,121,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$62,201 | -$138,793 | $45,000 | $51,000 | $57,000 | $64,000 | $71,000 | $78,000 | $86,000 | $94,000 | $346,000 |
| cumulative roi | $38 | $41 | $57 | $70 | $83 | $94 | $104 | $114 | $123 | $133 | $857 |
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