Suite number:
2D-M
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1654 sqft
Occupancy Date:
May 2026
Price, CAD
$2,845,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.72%
Cumulative Return on Investment in Year 5
85.58%
Property Price at the End of Year 5
$3,665,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$142,250
11% on Occupancy
$312,950
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 | $148,000 | $156,000 | $164,000 | $172,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $233,000 | $1,878,000 |
| rent income | $24,000 | $59,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $82,000 | $654,000 |
| mortgage principal reduction | $14,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $407,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $214,000 | $250,000 | $263,000 | $276,000 | $289,000 | $303,000 | $318,000 | $334,000 | $351,000 | $368,000 | $2,967,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $455,000 | - | - | - | - | - | - | - | - | - | $455,000 |
| remaining balance payment | $114,000 | - | - | - | - | - | - | - | - | - | $114,000 |
| closing cost | $156,000 | - | - | - | - | - | - | - | - | - | $156,000 |
| operating expense | $11,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $32,000 | $32,000 | $277,000 |
| mortgage payment | $59,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $1,342,000 |
| total expense investment | $795,000 | $169,000 | $170,000 | $171,000 | $171,000 | $172,000 | $173,000 | $173,000 | $174,000 | $175,000 | $2,343,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$581,095 | $81,000 | $93,000 | $105,000 | $118,000 | $132,000 | $146,000 | $161,000 | $177,000 | $193,000 | $624,000 |
| cumulative roi | $25 | $44 | $60 | $73 | $86 | $97 | $108 | $118 | $128 | $138 | $876 |
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