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
51.94%
Cumulative Return on Investment in Year 5
236.26%
Property Price at the End of Year 5
$5,750,000
Deposit Schedule
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 | $232,000 | $244,000 | $257,000 | $270,000 | $284,000 | $299,000 | $315,000 | $331,000 | $348,000 | $366,000 | $2,946,000 |
| rent income | $107,000 | $111,000 | $116,000 | $121,000 | $126,000 | $131,000 | $137,000 | $143,000 | $149,000 | $156,000 | $1,297,000 |
| mortgage principal reduction | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $80,000 | $83,000 | $87,000 | $90,000 | $757,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $401,000 | $421,000 | $441,000 | $462,000 | $484,000 | $507,000 | $532,000 | $557,000 | $584,000 | $612,000 | $5,000,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $46,000 | $48,000 | $49,000 | $51,000 | $53,000 | $54,000 | $56,000 | $58,000 | $60,000 | $61,000 | $536,000 |
| mortgage payment | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | $2,045,000 |
| total expense investment | $251,000 | $252,000 | $254,000 | $255,000 | $257,000 | $259,000 | $260,000 | $262,000 | $264,000 | $266,000 | $2,581,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $151,000 | $168,000 | $187,000 | $206,000 | $227,000 | $248,000 | $271,000 | $295,000 | $320,000 | $346,000 | $2,419,000 |
| cumulative roi | $204 | $212 | $219 | $228 | $236 | $245 | $255 | $266 | $277 | $288 | $2,000 |
One Bear Mountain is a vision created by some of Canada’s most successful master planners and real estate developers. Conceptualized by a dream team of visionaries — 360 Pacifica and Terracap — who have thoughtfully assembled a significant team of pr...
Address: Victoria, British Columbia
Price Range: $829,000 - $4,567,000
Avail. suites: 24
2—3.5 bd
1184—4133 SqFt