Suite number:
A1
Project:
Address:
Victoria, British Columbia
Developer:
Abstract Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
558 sqft
Occupancy Date:
Sep 2026
Price, CAD
$459,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.74%
Cumulative Return on Investment in Year 5
93.58%
Property Price at the End of Year 5
$592,000
Deposit Schedule
Total up to 5% in 7 days
$22,995
5% on Occupancy
$22,995
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 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $304,000 |
| rent income | - | $2,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $90,000 |
| mortgage principal reduction | - | $971 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $57,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $35,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $460,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | - | $27,000 | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | - | $1,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $55,000 |
| mortgage payment | - | $4,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $183,000 |
| total expense investment | $46,000 | $78,000 | $28,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $30,000 | $30,000 | $357,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$19,805 | -$43,279 | $13,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $26,000 | $29,000 | $103,000 |
| cumulative roi | $57 | $51 | $68 | $82 | $94 | $104 | $114 | $124 | $133 | $142 | $967 |
Oak & Stone
Address: Victoria, British Columbia
Price Range: $460,000 - $890,000
Avail. suites: 19
1—2 bd
558—1223 SqFt