Suite number:
2-S (TERR)
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
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
20.19%
Cumulative Return on Investment in Year 5
90.27%
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 | - | $22,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $444,000 |
| mortgage principal reduction | - | $16,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $333,000 |
| deposit interest | $7,000 | $3,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $205,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $287,000 | $301,000 | $316,000 | $2,494,000 |
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 | - | $139,000 | - | - | - | - | - | - | - | - | $139,000 |
| operating expense | - | $12,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $224,000 |
| mortgage payment | - | $62,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,054,000 |
| total expense investment | $128,000 | $596,000 | $148,000 | $149,000 | $149,000 | $150,000 | $151,000 | $152,000 | $153,000 | $154,000 | $1,928,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $11,000 | -$390,809 | $78,000 | $88,000 | $99,000 | $111,000 | $123,000 | $135,000 | $149,000 | $163,000 | $566,000 |
| cumulative roi | $109 | $47 | $64 | $78 | $90 | $101 | $112 | $121 | $131 | $140 | $993 |
Bijou on Bloor Condos
Address: Toronto W01, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 12
1—3.5 bd
513—2017 SqFt