Suite number:
2D-G
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1283 sqft
Occupancy Date:
May 2026
Price, CAD
$2,025,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.91%
Cumulative Return on Investment in Year 5
87.24%
Property Price at the End of Year 5
$2,609,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$101,250
11% on Occupancy
$222,750
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 | $150,000 | $158,000 | $166,000 | $1,336,000 |
| rent income | $19,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $507,000 |
| mortgage principal reduction | $10,000 | $25,000 | $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 | $161,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $231,000 | $243,000 | $255,000 | $267,000 | $2,160,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $324,000 | - | - | - | - | - | - | - | - | - | $324,000 |
| remaining balance payment | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| operating expense | $8,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $209,000 |
| mortgage payment | $42,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $955,000 |
| total expense investment | $570,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $125,000 | $125,000 | $126,000 | $1,684,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$409,511 | $60,000 | $69,000 | $78,000 | $87,000 | $97,000 | $107,000 | $118,000 | $129,000 | $141,000 | $477,000 |
| cumulative roi | $26 | $45 | $61 | $75 | $87 | $99 | $110 | $121 | $131 | $142 | $896 |
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