Suite number:
A1 (jr)
Project:
Address:
Victoria, British Columbia
Developer:
Abstract Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
371 sqft
Occupancy Date:
Mar 2026
Price, CAD
$384,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.81%
Cumulative Return on Investment in Year 5
78.32%
Property Price at the End of Year 5
$496,000
Deposit Schedule
Total up to 5% in 7 days
$19,245
5% on Occupancy
$19,245
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 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $254,000 |
| rent income | $4,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $72,000 |
| mortgage principal reduction | $3,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $56,000 |
| deposit interest | $686 | - | - | - | - | - | - | - | - | - | $686 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $388,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| remaining balance payment | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| closing cost | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | $2,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $44,000 |
| mortgage payment | $11,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $185,000 |
| total expense investment | $118,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $333,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$85,816 | $9,000 | $10,000 | $12,000 | $14,000 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $55,000 |
| cumulative roi | $25 | $42 | $56 | $68 | $78 | $88 | $97 | $106 | $114 | $122 | $796 |
Central Block
Address: Victoria, British Columbia
Price Range: $385,000 - $820,000
Avail. suites: 15
1—3 bd
371—1195 SqFt