LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$609,900

d1-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-D1

2.0 Beds

2 Baths

588 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 588

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

61.0%

Cumulative Market Appreciation

$168,504

Net Operating Income in Year 5

$7,671

Cash on Cash Return in Year 5

-13.1%

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 $487,920
Mortgage Payment
%
$2,531

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,064
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $572
Net Operating Income $491
Debt Service
Mortgage Payment $2,531
Net Cash Flow -$2,040

Acquistion Costs

Deposit $60,990
Land Transfer Tax $10,198
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $60,990
Total Acquisition Costs $148,678

Deposit Schedule

With the Offer $0
Deposit @ 7 days $30,495
Deposit @ 60 days $30,495
Total Deposit $60,990
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $60,990 - - - - - - - - -
Closing Costs - $87,688 - - - - - - - -
Mortgage Paydown - $5,660$7,863$8,241$8,637$9,052$9,487$9,943$10,421$10,922
Total $60,990$93,348$7,863$8,241$8,637$9,052$9,487$9,943$10,421$10,922
Cash Invested $60,990$154,338$162,201$170,443$179,080$188,133$197,621$207,565$217,987$228,910
Rental Cash Flows
Rent and other income - $9,576$13,180$13,746$14,337$14,954$15,597$16,268$16,967$17,697
Operating Expenses - -$5,154-$6,995-$7,163-$7,335-$7,512-$7,694-$7,880-$8,072-$8,269
Mortgage Payment - -$22,784-$30,379-$30,379-$30,379-$30,379-$30,379-$30,379-$30,379-$30,379
Net Cash Flow - -$18,362-$24,195-$23,795-$23,377-$22,937-$22,476-$21,992-$21,484-$20,951
Returns
Property Price Appreciation $30,495$32,019$33,620$35,301$37,066$38,920$40,866$42,909$45,055$47,307
Mortgage Paydown - $5,660$7,863$8,241$8,637$9,052$9,487$9,943$10,421$10,922
Net Cash Flow - -$18,362-$24,195-$23,795-$23,377-$22,937-$22,476-$21,992-$21,484-$20,951
Total Return $30,495$19,317$17,289$19,747$22,327$25,035$27,878$30,861$33,992$37,278
Cumulative Return $30,495$49,812$67,101$86,848$109,176$134,211$162,089$192,951$226,943$264,222
Investment Metrics
Cumulative ROI 50.0% 32.3% 41.4% 51.0% 61.0% 71.3% 82.0% 93.0% 104.1% 115.4%
Cash On Cash - -11.9% -14.9% -14.0% -13.1% -12.2% -11.4% -10.6% -9.9% -9.2%

Location of d1-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of d1-1075 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