LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$614,900

e1-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-E1

2.0 Beds

1 Bath

787 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 1.0
  • Floor Space (approx): 787

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

66.7%

Cumulative Market Appreciation

$169,885

Net Operating Income in Year 5

$10,922

Cash on Cash Return in Year 5

-11.4%

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 $491,920
Mortgage Payment
%
$2,552

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,424
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $716
Net Operating Income $708
Debt Service
Mortgage Payment $2,552
Net Cash Flow -$1,844

Acquistion Costs

Deposit $61,490
Land Transfer Tax $10,298
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $61,490
Total Acquisition Costs $149,778

Deposit Schedule

With the Offer $0
Deposit @ 7 days $30,745
Deposit @ 60 days $30,745
Total Deposit $61,490
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $61,490 - - - - - - - - -
Closing Costs - $88,288 - - - - - - - -
Mortgage Paydown - $5,706$7,928$8,309$8,708$9,126$9,565$10,025$10,507$11,012
Total $61,490$93,994$7,928$8,309$8,708$9,126$9,565$10,025$10,507$11,012
Cash Invested $61,490$155,484$163,412$171,721$180,429$189,556$199,122$209,148$219,655$230,667
Rental Cash Flows
Rent and other income - $12,817$17,640$18,399$19,190$20,015$20,876$21,774$22,710$23,686
Operating Expenses - -$6,444-$8,749-$8,961-$9,179-$9,403-$9,633-$9,869-$10,113-$10,363
Mortgage Payment - -$22,971-$30,628-$30,628-$30,628-$30,628-$30,628-$30,628-$30,628-$30,628
Net Cash Flow - -$16,599-$21,736-$21,190-$20,617-$20,015-$19,385-$18,724-$18,031-$17,304
Returns
Property Price Appreciation $30,745$32,282$33,896$35,591$37,370$39,239$41,201$43,261$45,424$47,695
Mortgage Paydown - $5,706$7,928$8,309$8,708$9,126$9,565$10,025$10,507$11,012
Net Cash Flow - -$16,599-$21,736-$21,190-$20,617-$20,015-$19,385-$18,724-$18,031-$17,304
Total Return $30,745$21,389$20,087$22,709$25,462$28,350$31,381$34,562$37,900$41,403
Cumulative Return $30,745$52,134$72,222$94,932$120,394$148,744$180,125$214,688$252,588$293,992
Investment Metrics
Cumulative ROI 50.0% 33.5% 44.2% 55.3% 66.7% 78.5% 90.5% 102.6% 115.0% 127.5%
Cash On Cash - -10.7% -13.3% -12.3% -11.4% -10.6% -9.7% -9.0% -8.2% -7.5%

Location of e1-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of e1-1075 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