Suite number:
Aph1 Adamo Ph1
Project:
Address:
Victoria, British Columbia
Developer:
GT Mann Contracting
Property type:
condo
Bathrooms:
3
Bedrooms:
2
Size:
1402 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.15%
Cumulative Return on Investment in Year 5
162.87%
Property Price at the End of Year 5
$1,803,000
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $30,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $252,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $102,000 | $98,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $1,176,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $642,000 |
| total expense investment | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $642,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $38,000 | $33,000 | $38,000 | $43,000 | $49,000 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $534,000 |
| cumulative roi | $160 | $156 | $157 | $160 | $163 | $166 | $170 | $174 | $179 | $183 | $2,000 |
Live Life Here. Perfectly Positioned Just down the street from Memorial Park, a stone's throw from Archie Browning Sports Centre, a quick jog from Saxe Point, and a 10-minute cycle from Downtown Victoria, this stylish new development at the corner of...
Address: Victoria, British Columbia
Price Range: $500,000 - $1,600,000
Avail. suites: 26
1—3.5 bd
546—1590 SqFt