Suite number:
C2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
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
18.06%
Cumulative Return on Investment in Year 5
81.03%
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 | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $215,000 |
| mortgage principal reduction | - | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $138,000 |
| deposit interest | $5,000 | $524 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $1,030,000 |
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 | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $11,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $129,000 |
| mortgage payment | - | $41,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $434,000 |
| total expense investment | $101,000 | $191,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $66,000 | $803,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$43,627 | -$102,208 | $31,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $59,000 | $64,000 | $227,000 |
| cumulative roi | $38 | $41 | $56 | $69 | $81 | $92 | $102 | $111 | $120 | $129 | $840 |
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