Suite number:
2D-M
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1654 sqft
Occupancy Date:
May 2026
Price, CAD
$2,745,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.36%
Cumulative Return on Investment in Year 5
87.82%
Property Price at the End of Year 5
$3,536,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$137,250
11% on Occupancy
$301,950
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 | $142,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $193,000 | $204,000 | $214,000 | $225,000 | $1,812,000 |
| rent income | $5,000 | $58,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $626,000 |
| mortgage principal reduction | $3,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $376,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $156,000 | $266,000 | $254,000 | $267,000 | $280,000 | $294,000 | $308,000 | $323,000 | $339,000 | $356,000 | $2,843,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $439,000 | - | - | - | - | - | - | - | - | - | $439,000 |
| remaining balance payment | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| closing cost | $151,000 | - | - | - | - | - | - | - | - | - | $151,000 |
| operating expense | $2,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $263,000 |
| mortgage payment | $11,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $1,249,000 |
| total expense investment | $713,000 | $164,000 | $164,000 | $165,000 | $166,000 | $166,000 | $167,000 | $168,000 | $168,000 | $169,000 | $2,211,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$557,244 | $102,000 | $90,000 | $102,000 | $114,000 | $127,000 | $141,000 | $156,000 | $171,000 | $187,000 | $632,000 |
| cumulative roi | $22 | $45 | $61 | $75 | $88 | $99 | $110 | $121 | $131 | $141 | $894 |
Bijou on Bloor Condos
Address: Toronto, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 14
1—3.5 bd
513—2017 SqFt