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
18.13%
Cumulative Return on Investment in Year 5
83.08%
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 | $18,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $500,000 |
| mortgage principal reduction | $13,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $365,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $191,000 | $217,000 | $227,000 | $239,000 | $250,000 | $263,000 | $276,000 | $290,000 | $304,000 | $319,000 | $2,575,000 |
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 | $10,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $28,000 | $243,000 |
| mortgage payment | $53,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,203,000 |
| total expense investment | $714,000 | $151,000 | $152,000 | $152,000 | $153,000 | $154,000 | $154,000 | $155,000 | $155,000 | $156,000 | $2,096,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$522,739 | $65,000 | $75,000 | $86,000 | $97,000 | $109,000 | $122,000 | $135,000 | $149,000 | $163,000 | $479,000 |
| cumulative roi | $25 | $44 | $59 | $72 | $83 | $94 | $103 | $113 | $122 | $131 | $845 |
Bijou on Bloor Condos
Address: Toronto, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 15
1—3.5 bd
513—2017 SqFt