LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$619,900

d5-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-D5

2.0 Beds

2 Baths

610 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 610

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

61.4%

Cumulative Market Appreciation

$171,266

Net Operating Income in Year 5

$8,006

Cash on Cash Return in Year 5

-13.0%

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 $495,920
Mortgage Payment
%
$2,573

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,103
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $590
Net Operating Income $513
Debt Service
Mortgage Payment $2,573
Net Cash Flow -$2,059

Acquistion Costs

Deposit $61,990
Land Transfer Tax $10,398
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $61,990
Total Acquisition Costs $150,878

Deposit Schedule

With the Offer $0
Deposit @ 7 days $30,995
Deposit @ 60 days $30,995
Total Deposit $61,990
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $61,990 - - - - - - - - -
Closing Costs - $88,888 - - - - - - - -
Mortgage Paydown - $5,752$7,992$8,376$8,779$9,201$9,643$10,106$10,592$11,101
Total $61,990$94,640$7,992$8,376$8,779$9,201$9,643$10,106$10,592$11,101
Cash Invested $61,990$156,630$164,623$173,000$181,779$190,980$200,623$210,730$221,323$232,425
Rental Cash Flows
Rent and other income - $9,934$13,673$14,261$14,874$15,514$16,181$16,876$17,602$18,359
Operating Expenses - -$5,314-$7,212-$7,385-$7,563-$7,746-$7,933-$8,126-$8,324-$8,527
Mortgage Payment - -$23,158-$30,877-$30,877-$30,877-$30,877-$30,877-$30,877-$30,877-$30,877
Net Cash Flow - -$18,537-$24,416-$24,001-$23,566-$23,109-$22,629-$22,126-$21,599-$21,045
Returns
Property Price Appreciation $30,995$32,544$34,171$35,880$37,674$39,558$41,536$43,613$45,793$48,083
Mortgage Paydown - $5,752$7,992$8,376$8,779$9,201$9,643$10,106$10,592$11,101
Net Cash Flow - -$18,537-$24,416-$24,001-$23,566-$23,109-$22,629-$22,126-$21,599-$21,045
Total Return $30,995$19,759$17,747$20,255$22,887$25,650$28,549$31,593$34,787$38,139
Cumulative Return $30,995$50,754$68,502$88,757$111,645$137,295$165,845$197,438$232,226$270,365
Investment Metrics
Cumulative ROI 50.0% 32.4% 41.6% 51.3% 61.4% 71.9% 82.7% 93.7% 104.9% 116.3%
Cash On Cash - -11.8% -14.8% -13.9% -13.0% -12.1% -11.3% -10.5% -9.8% -9.1%

Location of d5-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of d5-1075 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