Suite number:
A3
Project:
Address:
Victoria, British Columbia
Developer:
Abstract Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
459 sqft
Occupancy Date:
Mar 2026
Price, CAD
$389,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.03%
Cumulative Return on Investment in Year 5
89.21%
Property Price at the End of Year 5
$502,000
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 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $257,000 |
| rent income | - | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $78,000 |
| mortgage principal reduction | - | $3,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $54,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $20,000 | $33,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $394,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $26,000 | - | - | - | - | - | - | - | - | $26,000 |
| operating expense | - | $2,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $47,000 |
| mortgage payment | - | $9,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $152,000 |
| total expense investment | - | $115,000 | $23,000 | $23,000 | $23,000 | $23,000 | $24,000 | $24,000 | $24,000 | $24,000 | $303,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $20,000 | -$82,246 | $13,000 | $15,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $26,000 | $92,000 |
| cumulative roi | - | $45 | $62 | $76 | $89 | $101 | $112 | $122 | $132 | $142 | $880 |
Central Block represents contemporary living, with a touch of bold - just like you. Intelligent design and unparalleled quality intersect to meet you where you are, with functional living spaces that reflect an inspired West Coast lifestyle. Surroun...
Address: Victoria, British Columbia
Price Range: $385,000 - $780,000
Avail. suites: 22
1—3 bd
371—1195 SqFt