Suite number:
2-ST
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1517 sqft
Occupancy Date:
May 2026
Price, CAD
$2,550,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.69%
Cumulative Return on Investment in Year 5
84.90%
Property Price at the End of Year 5
$3,285,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$127,500
11% on Occupancy
$280,500
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 | $132,000 | $139,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $1,683,000 |
| rent income | $4,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $478,000 |
| mortgage principal reduction | $3,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $349,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $144,000 | $239,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $288,000 | $302,000 | $317,000 | $2,540,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $408,000 | - | - | - | - | - | - | - | - | - | $408,000 |
| remaining balance payment | $102,000 | - | - | - | - | - | - | - | - | - | $102,000 |
| closing cost | $141,000 | - | - | - | - | - | - | - | - | - | $141,000 |
| operating expense | $2,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $233,000 |
| mortgage payment | $11,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,160,000 |
| total expense investment | $664,000 | $151,000 | $152,000 | $152,000 | $153,000 | $153,000 | $154,000 | $155,000 | $155,000 | $156,000 | $2,044,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$519,320 | $88,000 | $74,000 | $85,000 | $96,000 | $108,000 | $121,000 | $134,000 | $147,000 | $162,000 | $496,000 |
| cumulative roi | $21 | $45 | $60 | $73 | $85 | $95 | $105 | $115 | $124 | $133 | $857 |
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