Suite number:

2-S

Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1517 sqft
Occupancy Date:
May 2026
Price, CAD
$2,550,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

18.13%

Cumulative Return on Investment in Year 5

83.08%

Property Price at the End of Year 5

$3,285,000

Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$127,500
11% on Occupancy
$280,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$132,000$139,000$147,000$154,000$162,000$171,000$180,000$189,000$199,000$209,000$1,683,000
rent income$18,000$45,000$47,000$49,000$51,000$53,000$55,000$58,000$60,000$63,000$500,000
mortgage principal reduction$13,000$32,000$34,000$35,000$37,000$39,000$41,000$43,000$45,000$47,000$365,000
deposit interest$4,000---------$4,000
gst hst rebate$24,000---------$24,000
total income return$191,000$217,000$227,000$239,000$250,000$263,000$276,000$290,000$304,000$319,000$2,575,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$408,000---------$408,000
remaining balance payment$102,000---------$102,000
closing cost$141,000---------$141,000
operating expense$10,000$24,000$24,000$25,000$25,000$26,000$26,000$27,000$28,000$28,000$243,000
mortgage payment$53,000$128,000$128,000$128,000$128,000$128,000$128,000$128,000$128,000$128,000$1,203,000
total expense investment$714,000$151,000$152,000$152,000$153,000$154,000$154,000$155,000$155,000$156,000$2,096,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$522,739$65,000$75,000$86,000$97,000$109,000$122,000$135,000$149,000$163,000$479,000
cumulative roi$25$44$59$72$83$94$103$113$122$131$845
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