Suite number:
2-T
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1286 sqft
Occupancy Date:
May 2026
Price, CAD
$2,030,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.27%
Cumulative Return on Investment in Year 5
91.24%
Property Price at the End of Year 5
$2,615,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$101,500
5% on Occupancy
$101,500
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 | $105,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $158,000 | $167,000 | $1,340,000 |
| rent income | - | $19,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $377,000 |
| mortgage principal reduction | - | $13,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $265,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $169,000 | $182,000 | $191,000 | $200,000 | $210,000 | $221,000 | $231,000 | $243,000 | $255,000 | $2,013,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $102,000 | $102,000 | - | - | - | - | - | - | - | - | $203,000 |
| remaining balance payment | - | $203,000 | - | - | - | - | - | - | - | - | $203,000 |
| closing cost | - | $113,000 | - | - | - | - | - | - | - | - | $113,000 |
| operating expense | - | $10,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $186,000 |
| mortgage payment | - | $49,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $839,000 |
| total expense investment | $102,000 | $477,000 | $118,000 | $119,000 | $120,000 | $120,000 | $121,000 | $122,000 | $123,000 | $123,000 | $1,545,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$307,918 | $64,000 | $72,000 | $81,000 | $90,000 | $100,000 | $110,000 | $120,000 | $132,000 | $468,000 |
| cumulative roi | $109 | $48 | $65 | $79 | $91 | $102 | $113 | $123 | $132 | $142 | $1,000 |
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