LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$640,900

d10-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-D10

2.0 Beds

2 Baths

776 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 776

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

64.8%

Cumulative Market Appreciation

$177,068

Net Operating Income in Year 5

$10,651

Cash on Cash Return in Year 5

-11.8%

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 $512,720
Mortgage Payment
%
$2,660

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,404
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $715
Net Operating Income $688
Debt Service
Mortgage Payment $2,660
Net Cash Flow -$1,971

Acquistion Costs

Deposit $64,090
Land Transfer Tax $10,818
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $64,090
Total Acquisition Costs $155,498

Deposit Schedule

With the Offer $0
Deposit @ 7 days $32,045
Deposit @ 60 days $32,045
Total Deposit $64,090
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $64,090 - - - - - - - - -
Closing Costs - $91,408 - - - - - - - -
Mortgage Paydown - $6,621$8,295$8,694$9,112$9,550$10,009$10,490$10,994$11,522
Total $64,090$98,029$8,295$8,694$9,112$9,550$10,009$10,490$10,994$11,522
Cash Invested $64,090$162,119$170,415$179,109$188,221$197,772$207,781$218,271$229,266$240,789
Rental Cash Flows
Rent and other income - $14,042$17,454$18,205$18,987$19,804$20,655$21,544$22,470$23,436
Operating Expenses - -$7,152-$8,755-$8,967-$9,184-$9,408-$9,638-$9,874-$10,117-$10,367
Mortgage Payment - -$26,602-$31,923-$31,923-$31,923-$31,923-$31,923-$31,923-$31,923-$31,923
Net Cash Flow - -$19,712-$23,224-$22,685-$22,120-$21,527-$20,905-$20,253-$19,570-$18,853
Returns
Property Price Appreciation $32,045$33,647$35,329$37,096$38,950$40,898$42,943$45,090$47,345$49,712
Mortgage Paydown - $6,621$8,295$8,694$9,112$9,550$10,009$10,490$10,994$11,522
Net Cash Flow - -$19,712-$23,224-$22,685-$22,120-$21,527-$20,905-$20,253-$19,570-$18,853
Total Return $32,045$20,555$20,400$23,104$25,942$28,921$32,046$35,326$38,769$42,381
Cumulative Return $32,045$52,600$73,001$96,106$122,049$150,970$183,017$218,344$257,113$299,494
Investment Metrics
Cumulative ROI 50.0% 32.4% 42.8% 53.7% 64.8% 76.3% 88.1% 100.0% 112.1% 124.4%
Cash On Cash - -12.2% -13.6% -12.7% -11.8% -10.9% -10.1% -9.3% -8.5% -7.8%

Location of d10-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of d10-1075 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