Suite number:
Aph2 Adamo Ph2
Project:
Address:
Victoria, British Columbia
Developer:
GT Mann Contracting
Property type:
condo
Bathrooms:
3
Bedrooms:
2
Size:
1462 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.70%
Cumulative Return on Investment in Year 5
151.46%
Property Price at the End of Year 5
$1,868,000
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $957,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $30,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $248,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $105,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $1,205,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $705,000 |
| total expense investment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $705,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $35,000 | $29,000 | $34,000 | $39,000 | $45,000 | $51,000 | $57,000 | $63,000 | $70,000 | $77,000 | $500,000 |
| cumulative roi | $149 | $145 | $146 | $148 | $151 | $155 | $159 | $162 | $167 | $171 | $2,000 |
Proxima
Address: Victoria, British Columbia
Price Range: $500,000 - $1,600,000
Avail. suites: 26
1—3.5 bd
546—1590 SqFt