LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$549,900

b3-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-B3

1.0 Beds

1 Bath

617 sqft

Property Features:

  • Bedrooms: 1.0
  • Bathrooms: 1.0
  • Floor Space (approx): 617

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

55.7%

Cumulative Market Appreciation

$151,927

Net Operating Income in Year 5

$5,111

Cash on Cash Return in Year 5

-13.9%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$
Mortgage Amount $439,920
Mortgage Payment
%
$2,282

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $868
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $555
Net Operating Income $312
Debt Service
Mortgage Payment $2,282
Net Cash Flow -$1,970

Acquistion Costs

Deposit $54,990
Land Transfer Tax $8,998
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $54,990
Total Acquisition Costs $135,478

Deposit Schedule

With the Offer $0
Deposit @ 7 days $27,495
Deposit @ 60 days $27,495
Total Deposit $54,990
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $54,990 - - - - - - - - -
Closing Costs - $80,488 - - - - - - - -
Mortgage Paydown - $5,681$7,117$7,459$7,818$8,194$8,588$9,000$9,433$9,886
Total $54,990$86,169$7,117$7,459$7,818$8,194$8,588$9,000$9,433$9,886
Cash Invested $54,990$141,159$148,277$155,737$163,555$171,749$180,337$189,338$198,771$208,658
Rental Cash Flows
Rent and other income - $8,681$10,790$11,254$11,738$12,243$12,770$13,319$13,891$14,489
Operating Expenses - -$5,555-$6,796-$6,955-$7,117-$7,284-$7,456-$7,632-$7,812-$7,998
Mortgage Payment - -$22,825-$27,390-$27,390-$27,390-$27,390-$27,390-$27,390-$27,390-$27,390
Net Cash Flow - -$19,700-$23,396-$23,090-$22,769-$22,431-$22,076-$21,703-$21,311-$20,899
Returns
Property Price Appreciation $27,495$28,869$30,313$31,828$33,420$35,091$36,845$38,688$40,622$42,653
Mortgage Paydown - $5,681$7,117$7,459$7,818$8,194$8,588$9,000$9,433$9,886
Net Cash Flow - -$19,700-$23,396-$23,090-$22,769-$22,431-$22,076-$21,703-$21,311-$20,899
Total Return $27,495$14,851$14,034$16,197$18,469$20,853$23,357$25,985$28,744$31,641
Cumulative Return $27,495$42,346$56,380$72,578$91,047$111,901$135,258$161,244$189,988$221,629
Investment Metrics
Cumulative ROI 50.0% 30.0% 38.0% 46.6% 55.7% 65.2% 75.0% 85.2% 95.6% 106.2%
Cash On Cash - -14.0% -15.8% -14.8% -13.9% -13.1% -12.2% -11.5% -10.7% -10.0%

Location of b3-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of b3-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Life Stage

Nearly Retired

Employment Type

Mixed

Average Household Income

$132,678.79

Average Number of Children

1.52

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

11.49 %

High school certificate or equivalent

29.25 %

Apprenticeship trade certificate/diploma

8.84 %

College/non-university certificate

20.66 %

University certificate (below bachelor)

2.37 %

University Degree

27.39 %

Commuter

Travel To Work

By Car

79.06 %

By Public Transit

7.2 %

By Walking

4.47 %

By Bicycle

7.35 %

By Other Methods

1.92 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

30.71 %

Houses

69.29 %

Own Vs. Rent