Suite number:
E1
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
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
22.06%
Cumulative Return on Investment in Year 5
98.88%
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 | - | $38,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $435,000 |
| mortgage principal reduction | - | $16,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $193,000 |
| deposit interest | $7,000 | $185 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $82,000 | $138,000 | $144,000 | $151,000 | $159,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $1,590,000 |
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 | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $16,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $175,000 |
| mortgage payment | - | $66,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $643,000 |
| total expense investment | $144,000 | $275,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $1,154,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,854 | -$136,950 | $54,000 | $60,000 | $67,000 | $75,000 | $82,000 | $90,000 | $99,000 | $108,000 | $436,000 |
| cumulative roi | $57 | $49 | $68 | $84 | $99 | $112 | $125 | $138 | $151 | $163 | $1,000 |
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