Suite number:
3-D
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1393 sqft
Occupancy Date:
May 2026
Price, CAD
$2,225,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.31%
Cumulative Return on Investment in Year 5
91.49%
Property Price at the End of Year 5
$2,866,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$111,250
5% on Occupancy
$111,250
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 | $115,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,468,000 |
| rent income | - | $28,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $493,000 |
| mortgage principal reduction | - | $16,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $284,000 |
| deposit interest | $6,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $121,000 | $192,000 | $206,000 | $216,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $289,000 | $2,277,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $111,000 | $111,000 | - | - | - | - | - | - | - | - | $223,000 |
| remaining balance payment | - | $223,000 | - | - | - | - | - | - | - | - | $223,000 |
| closing cost | - | $125,000 | - | - | - | - | - | - | - | - | $125,000 |
| operating expense | - | $13,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $205,000 |
| mortgage payment | - | $65,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $956,000 |
| total expense investment | $111,000 | $536,000 | $134,000 | $134,000 | $135,000 | $135,000 | $136,000 | $136,000 | $137,000 | $138,000 | $1,731,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $10,000 | -$344,221 | $73,000 | $82,000 | $92,000 | $103,000 | $114,000 | $126,000 | $138,000 | $151,000 | $546,000 |
| cumulative roi | $109 | $47 | $64 | $79 | $91 | $103 | $114 | $125 | $135 | $146 | $1,000 |
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