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
19.52%
Cumulative Return on Investment in Year 5
86.80%
Property Price at the End of Year 5
$1,855,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$71,990
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 | - | $20,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $300,000 |
| mortgage principal reduction | - | $13,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $206,000 |
| deposit interest | $7,000 | $2,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $82,000 | $119,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $169,000 | $178,000 | $186,000 | $1,470,000 |
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 | - | $11,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $164,000 |
| mortgage payment | - | $44,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $572,000 |
| total expense investment | $144,000 | $246,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $87,000 | $87,000 | $1,071,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$62,176 | -$127,071 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $91,000 | $99,000 | $400,000 |
| cumulative roi | $38 | $42 | $59 | $74 | $87 | $99 | $110 | $121 | $131 | $141 | $901 |
A community as unique as Aqua Waterfront Village demands a collaboration of equal measure. Master-planned by Mission Group in partnership with acclaimed architectural firm IBI Group and noted interior design company LPI Design, the concept of Aqua ha...
Address: Kelowna, British Columbia
Price Range: $590,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt