Suite number:
C2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
962 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,010,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.78%
Cumulative Return on Investment in Year 5
89.05%
Property Price at the End of Year 5
$1,301,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$50,500
5% on Occupancy
$50,500
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $667,000 |
| rent income | - | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $217,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $135,000 |
| deposit interest | $5,000 | $130 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $58,000 | $91,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $130,000 | $1,029,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| remaining balance payment | - | $101,000 | - | - | - | - | - | - | - | - | $101,000 |
| closing cost | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $125,000 |
| mortgage payment | - | $46,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $451,000 |
| total expense investment | $101,000 | $199,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $818,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$43,384 | -$108,307 | $29,000 | $33,000 | $37,000 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $211,000 |
| cumulative roi | $57 | $48 | $64 | $77 | $89 | $100 | $110 | $119 | $128 | $137 | $928 |
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