Suite number:
D PENTHOUSE 1705
Project:
Address:
Victoria, British Columbia
Developer:
Terracap
Property type:
condo
Bathrooms:
3
Bedrooms:
3.5
Size:
4133 sqft
Occupancy Date:
Aug 2024
Price, CAD
$4,462,395
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.63%
Cumulative Return on Investment in Year 5
149.81%
Property Price at the End of Year 5
$5,749,000
Deposit Schedule
$5 at Signing
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 | $231,000 | $244,000 | $257,000 | $270,000 | $284,000 | $299,000 | $314,000 | $331,000 | $348,000 | $366,000 | $2,945,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $77,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $740,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $309,000 | $305,000 | $321,000 | $337,000 | $354,000 | $372,000 | $391,000 | $411,000 | $432,000 | $454,000 | $3,685,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $2,171,000 |
| total expense investment | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $217,000 | $2,171,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $92,000 | $88,000 | $104,000 | $120,000 | $137,000 | $155,000 | $174,000 | $194,000 | $215,000 | $237,000 | $1,515,000 |
| cumulative roi | $142 | $141 | $144 | $146 | $150 | $153 | $157 | $161 | $165 | $170 | $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