Suite number:
A1
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
$434,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.18%
Cumulative Return on Investment in Year 5
83.24%
Property Price at the End of Year 5
$560,000
Deposit Schedule
Total up to 5% in 7 days
$21,745
5% on Occupancy
$21,745
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 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $287,000 |
| rent income | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $66,000 |
| mortgage principal reduction | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $58,000 |
| deposit interest | $2,000 | $275 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $25,000 | $39,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $418,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| remaining balance payment | - | $43,000 | - | - | - | - | - | - | - | - | $43,000 |
| closing cost | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $42,000 |
| mortgage payment | - | $18,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $192,000 |
| total expense investment | $43,000 | $93,000 | $26,000 | $26,000 | $26,000 | $26,000 | $27,000 | $27,000 | $27,000 | $27,000 | $349,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,730 | -$54,703 | $11,000 | $13,000 | $15,000 | $16,000 | $18,000 | $21,000 | $23,000 | $25,000 | $68,000 |
| cumulative roi | $57 | $46 | $60 | $73 | $83 | $93 | $102 | $110 | $118 | $126 | $867 |
Central Block
Address: Victoria, British Columbia
Price Range: $385,000 - $880,000
Avail. suites: 20
1—3 bd
371—1195 SqFt