Suite number:
2-T
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1286 sqft
Occupancy Date:
May 2026
Price, CAD
$2,030,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.22%
Cumulative Return on Investment in Year 5
84.05%
Property Price at the End of Year 5
$2,615,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$101,500
11% on Occupancy
$223,300
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $105,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $158,000 | $167,000 | $1,340,000 |
| rent income | $16,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $424,000 |
| mortgage principal reduction | $10,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $290,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $175,000 | $183,000 | $192,000 | $202,000 | $212,000 | $222,000 | $234,000 | $245,000 | $257,000 | $2,081,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $325,000 | - | - | - | - | - | - | - | - | - | $325,000 |
| remaining balance payment | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| operating expense | $8,000 | $20,000 | $20,000 | $21,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $202,000 |
| mortgage payment | $42,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $957,000 |
| total expense investment | $571,000 | $121,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $125,000 | $125,000 | $1,680,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$413,379 | $53,000 | $62,000 | $70,000 | $79,000 | $89,000 | $99,000 | $109,000 | $120,000 | $132,000 | $401,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $95 | $105 | $114 | $124 | $133 | $857 |
Bijou on Bloor Condos
Address: Toronto, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 15
1—3.5 bd
513—2017 SqFt