Suite number:

A Unit 1309

Address:
Victoria, British Columbia
Developer:
Terracap
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1238 sqft
Occupancy Date:
Aug 2024
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.61%

Cumulative Return on Investment in Year 5

149.26%

Property Price at the End of Year 5

$1,420,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$57,000$60,000$63,000$67,000$70,000$74,000$78,000$82,000$86,000$90,000$728,000
rent income-----------
mortgage principal reduction$18,000$15,000$16,000$16,000$17,000$18,000$19,000$20,000$21,000$22,000$181,000
deposit interest-----------
gst hst rebate-----------
total income return$75,000$75,000$79,000$83,000$87,000$92,000$97,000$101,000$107,000$112,000$909,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$54,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$536,000
total expense investment$54,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$536,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$21,000$22,000$26,000$30,000$34,000$38,000$43,000$48,000$53,000$58,000$372,000
cumulative roi$140$140$143$146$149$153$157$161$165$169$2,000
One Bear Mountain
Address: Victoria, British Columbia
Price Range: $924,000 - $4,567,000
Avail. suites: 16
2—3.5 bd
1184—4133 SqFt