LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$604,900

d8-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-D8

2.0 Beds

2 Baths

674 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 674

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

62.8%

Cumulative Market Appreciation

$167,122

Net Operating Income in Year 5

$9,094

Cash on Cash Return in Year 5

-12.2%

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 $483,920
Mortgage Payment
%
$2,510

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,219
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $633
Net Operating Income $586
Debt Service
Mortgage Payment $2,510
Net Cash Flow -$1,924

Acquistion Costs

Deposit $60,490
Land Transfer Tax $10,098
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $60,490
Total Acquisition Costs $147,578

Deposit Schedule

With the Offer $0
Deposit @ 7 days $30,245
Deposit @ 60 days $30,245
Total Deposit $60,490
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $60,490 - - - - - - - - -
Closing Costs - $87,088 - - - - - - - -
Mortgage Paydown - $6,249$7,829$8,205$8,600$9,013$9,446$9,901$10,376$10,875
Total $60,490$93,337$7,829$8,205$8,600$9,013$9,446$9,901$10,376$10,875
Cash Invested $60,490$153,827$161,657$169,863$178,463$187,477$196,924$206,825$217,202$228,078
Rental Cash Flows
Rent and other income - $12,196$15,160$15,812$16,492$17,201$17,940$18,712$19,517$20,356
Operating Expenses - -$6,332-$7,751-$7,938-$8,130-$8,327-$8,530-$8,738-$8,952-$9,172
Mortgage Payment - -$25,108-$30,130-$30,130-$30,130-$30,130-$30,130-$30,130-$30,130-$30,130
Net Cash Flow - -$19,244-$22,721-$22,256-$21,768-$21,256-$20,719-$20,156-$19,566-$18,946
Returns
Property Price Appreciation $30,245$31,757$33,345$35,012$36,762$38,601$40,531$42,557$44,685$46,919
Mortgage Paydown - $6,249$7,829$8,205$8,600$9,013$9,446$9,901$10,376$10,875
Net Cash Flow - -$19,244-$22,721-$22,256-$21,768-$21,256-$20,719-$20,156-$19,566-$18,946
Total Return $30,245$18,762$18,453$20,961$23,594$26,358$29,258$32,302$35,496$38,848
Cumulative Return $30,245$49,007$67,460$88,422$112,017$138,376$167,634$199,936$235,433$274,282
Investment Metrics
Cumulative ROI 50.0% 31.9% 41.7% 52.1% 62.8% 73.8% 85.1% 96.7% 108.4% 120.3%
Cash On Cash - -12.5% -14.1% -13.1% -12.2% -11.3% -10.5% -9.7% -9.0% -8.3%

Location of d8-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of d8-1075 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