LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$784,900

f5-1075 Tillicum Rd, Victoria, BC, V9A 2A4

MLS® # PB144-F5

2.0 Beds

2 Baths

1033 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 1033

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

68.6%

Cumulative Market Appreciation

$216,853

Net Operating Income in Year 5

$14,399

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 $627,920
Mortgage Payment
%
$3,258

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,869
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $935
Net Operating Income $934
Debt Service
Mortgage Payment $3,258
Net Cash Flow -$2,323

Acquistion Costs

Deposit $78,490
Land Transfer Tax $13,698
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $78,490
Total Acquisition Costs $187,178

Deposit Schedule

With the Offer $0
Deposit @ 7 days $39,245
Deposit @ 60 days $39,245
Total Deposit $78,490
Closing Date Mar 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $78,490 - - - - - - - - -
Closing Costs - $108,688 - - - - - - - -
Mortgage Paydown - $7,284$10,119$10,606$11,116$11,650$12,210$12,797$13,412$14,056
Total $78,490$115,972$10,119$10,606$11,116$11,650$12,210$12,797$13,412$14,056
Cash Invested $78,490$194,462$204,582$215,188$226,304$237,954$250,164$262,962$276,374$290,431
Rental Cash Flows
Rent and other income - $16,823$23,154$24,150$25,189$26,272$27,401$28,580$29,809$31,090
Operating Expenses - -$8,416-$11,425-$11,702-$11,987-$12,279-$12,580-$12,890-$13,208-$13,534
Mortgage Payment - -$29,322-$39,096-$39,096-$39,096-$39,096-$39,096-$39,096-$39,096-$39,096
Net Cash Flow - -$20,914-$27,366-$26,647-$25,894-$25,103-$24,275-$23,406-$22,494-$21,540
Returns
Property Price Appreciation $39,245$41,207$43,267$45,430$47,702$50,087$52,592$55,221$57,982$60,881
Mortgage Paydown - $7,284$10,119$10,606$11,116$11,650$12,210$12,797$13,412$14,056
Net Cash Flow - -$20,914-$27,366-$26,647-$25,894-$25,103-$24,275-$23,406-$22,494-$21,540
Total Return $39,245$27,576$26,021$29,389$32,924$36,634$40,527$44,612$48,899$53,398
Cumulative Return $39,245$66,821$92,842$122,232$155,156$191,790$232,318$276,930$325,830$379,229
Investment Metrics
Cumulative ROI 50.0% 34.4% 45.4% 56.8% 68.6% 80.6% 92.9% 105.3% 117.9% 130.6%
Cash On Cash - -10.8% -13.4% -12.4% -11.4% -10.5% -9.7% -8.9% -8.1% -7.4%

Location of f5-1075 Tillicum Rd, Victoria, BC, V9A 2A4

Demographic Information of f5-1075 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