Suite number:
2-S (TERR)
Project:
Address:
Toronto W01, 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
19.62%
Cumulative Return on Investment in Year 5
88.05%
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
5% on Occupancy
$127,500
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 | $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 | - | $26,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $450,000 |
| mortgage principal reduction | - | $18,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $326,000 |
| deposit interest | $7,000 | $2,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $210,000 | $225,000 | $236,000 | $247,000 | $260,000 | $273,000 | $286,000 | $300,000 | $315,000 | $2,491,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $128,000 | $128,000 | - | - | - | - | - | - | - | - | $255,000 |
| remaining balance payment | - | $255,000 | - | - | - | - | - | - | - | - | $255,000 |
| closing cost | - | $141,000 | - | - | - | - | - | - | - | - | $141,000 |
| operating expense | - | $14,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $219,000 |
| mortgage payment | - | $74,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,096,000 |
| total expense investment | $128,000 | $612,000 | $151,000 | $152,000 | $152,000 | $153,000 | $154,000 | $154,000 | $155,000 | $155,000 | $1,966,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $11,000 | -$401,693 | $73,000 | $84,000 | $95,000 | $107,000 | $119,000 | $132,000 | $146,000 | $160,000 | $525,000 |
| cumulative roi | $109 | $46 | $63 | $76 | $88 | $99 | $109 | $118 | $127 | $136 | $971 |
Bijou on Bloor Condos
Address: Toronto W01, Ontario
Price Range: $1,950,000 - $2,800,000
Avail. suites: 11
1—3.5 bd
513—2017 SqFt