Suite number:
2-T
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
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
19.69%
Cumulative Return on Investment in Year 5
88.97%
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 | - | $22,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $381,000 |
| mortgage principal reduction | - | $14,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $259,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $173,000 | $181,000 | $190,000 | $200,000 | $209,000 | $220,000 | $231,000 | $242,000 | $254,000 | $2,011,000 |
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 | - | $115,000 | - | - | - | - | - | - | - | - | $115,000 |
| operating expense | - | $11,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $182,000 |
| mortgage payment | - | $59,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $873,000 |
| total expense investment | $102,000 | $490,000 | $121,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $125,000 | $1,576,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$316,766 | $60,000 | $68,000 | $77,000 | $87,000 | $97,000 | $107,000 | $118,000 | $129,000 | $435,000 |
| cumulative roi | $109 | $47 | $63 | $77 | $89 | $100 | $110 | $120 | $129 | $138 | $982 |
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