Suite number:
A1
Project:
Address:
Saanich, British Columbia
Developer:
Abstract Developments
Property type:
condo
Floor plan:
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
20.97%
Cumulative Return on Investment in Year 5
95.17%
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 | - | $5,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $129,000 |
| mortgage principal reduction | - | $2,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $57,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $39,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $498,000 |
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 | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $3,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $59,000 |
| mortgage payment | - | $10,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $194,000 |
| total expense investment | $46,000 | $87,000 | $29,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $31,000 | $373,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$19,820 | -$47,711 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $27,000 | $30,000 | $33,000 | $125,000 |
| cumulative roi | $57 | $49 | $66 | $82 | $95 | $108 | $120 | $131 | $143 | $154 | $1,000 |
Oak & Stone
Address: Saanich, British Columbia
Price Range: $460,000 - $890,000
Avail. suites: 19
1—2 bd
558—1223 SqFt