Suite number:
3-C
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1381 sqft
Occupancy Date:
May 2026
Price, CAD
$2,250,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.26%
Cumulative Return on Investment in Year 5
91.21%
Property Price at the End of Year 5
$2,899,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$112,500
5% on Occupancy
$112,500
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 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $159,000 | $167,000 | $175,000 | $185,000 | $1,485,000 |
| rent income | - | $28,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $489,000 |
| mortgage principal reduction | - | $16,000 | $29,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $287,000 |
| deposit interest | $6,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $123,000 | $193,000 | $207,000 | $218,000 | $228,000 | $240,000 | $252,000 | $264,000 | $277,000 | $291,000 | $2,293,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | $113,000 | - | - | - | - | - | - | - | - | $225,000 |
| remaining balance payment | - | $225,000 | - | - | - | - | - | - | - | - | $225,000 |
| closing cost | - | $126,000 | - | - | - | - | - | - | - | - | $126,000 |
| operating expense | - | $13,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $205,000 |
| mortgage payment | - | $66,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $967,000 |
| total expense investment | $113,000 | $542,000 | $135,000 | $135,000 | $136,000 | $136,000 | $137,000 | $138,000 | $138,000 | $139,000 | $1,748,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $10,000 | -$348,594 | $73,000 | $82,000 | $93,000 | $103,000 | $115,000 | $127,000 | $139,000 | $152,000 | $545,000 |
| cumulative roi | $109 | $47 | $64 | $78 | $91 | $103 | $114 | $124 | $135 | $145 | $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