Suite number:
C2 Penthouse 1801
Project:
Address:
Victoria, British Columbia
Developer:
Terracap
Property type:
condo
Bathrooms:
4
Bedrooms:
3.5
Size:
3509 sqft
Occupancy Date:
Aug 2024
Price, CAD
$4,567,395
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
47.19%
Cumulative Return on Investment in Year 5
214.68%
Property Price at the End of Year 5
$5,885,000
Deposit Schedule
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 | $238,000 | $250,000 | $263,000 | $277,000 | $291,000 | $306,000 | $322,000 | $339,000 | $356,000 | $375,000 | $3,015,000 |
| rent income | $90,000 | $94,000 | $98,000 | $103,000 | $107,000 | $112,000 | $116,000 | $121,000 | $127,000 | $132,000 | $1,101,000 |
| mortgage principal reduction | $64,000 | $67,000 | $70,000 | $73,000 | $75,000 | $79,000 | $82,000 | $85,000 | $89,000 | $92,000 | $775,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $392,000 | $411,000 | $431,000 | $452,000 | $473,000 | $496,000 | $520,000 | $545,000 | $571,000 | $599,000 | $4,891,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $42,000 | $43,000 | $44,000 | $46,000 | $47,000 | $49,000 | $50,000 | $52,000 | $54,000 | $55,000 | $482,000 |
| mortgage payment | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $2,093,000 |
| total expense investment | $251,000 | $252,000 | $254,000 | $255,000 | $257,000 | $258,000 | $260,000 | $261,000 | $263,000 | $265,000 | $2,576,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $141,000 | $159,000 | $177,000 | $196,000 | $217,000 | $238,000 | $260,000 | $284,000 | $309,000 | $334,000 | $2,316,000 |
| cumulative roi | $188 | $194 | $201 | $207 | $215 | $222 | $230 | $239 | $248 | $257 | $2,000 |
One Bear Mountain is a vision created by some of Canada’s most successful master planners and real estate developers. Conceptualized by a dream team of visionaries — 360 Pacifica and Terracap — who have thoughtfully assembled a significant team of pr...
Address: Victoria, British Columbia
Price Range: $829,000 - $4,567,000
Avail. suites: 24
2—3.5 bd
1184—4133 SqFt