Suite number:
B3 LV1
Project:
Address:
Saanich, British Columbia
Developer:
Abstract Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
670 sqft
Occupancy Date:
Sep 2026
Price, CAD
$475,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.57%
Cumulative Return on Investment in Year 5
94.15%
Property Price at the End of Year 5
$613,000
Deposit Schedule
Total up to 5% in 7 days
$23,795
5% on Occupancy
$23,795
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 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $314,000 |
| rent income | - | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $167,000 |
| mortgage principal reduction | - | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $64,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $27,000 | $53,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $553,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| remaining balance payment | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| closing cost | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $74,000 |
| mortgage payment | - | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $214,000 |
| total expense investment | $124,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $412,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$97,247 | $21,000 | $18,000 | $21,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $140,000 |
| cumulative roi | $22 | $47 | $64 | $80 | $94 | $108 | $121 | $134 | $147 | $160 | $975 |
Oak & Stone
Address: Saanich, British Columbia
Price Range: $466,000 - $890,000
Avail. suites: 19
1—2 bd
558—1223 SqFt