Suite number:
2-R
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1573 sqft
Occupancy Date:
May 2026
Price, CAD
$2,440,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.31%
Cumulative Return on Investment in Year 5
84.00%
Property Price at the End of Year 5
$3,143,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$122,000
11% on Occupancy
$268,400
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 | $127,000 | $133,000 | $140,000 | $148,000 | $155,000 | $163,000 | $172,000 | $181,000 | $190,000 | $200,000 | $1,610,000 |
| rent income | $19,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $518,000 |
| mortgage principal reduction | $12,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $349,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $185,000 | $211,000 | $221,000 | $232,000 | $244,000 | $256,000 | $268,000 | $282,000 | $296,000 | $310,000 | $2,505,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $390,000 | - | - | - | - | - | - | - | - | - | $390,000 |
| remaining balance payment | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| closing cost | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
| operating expense | $10,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $245,000 |
| mortgage payment | $51,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $1,151,000 |
| total expense investment | $684,000 | $146,000 | $147,000 | $147,000 | $148,000 | $148,000 | $149,000 | $150,000 | $150,000 | $151,000 | $2,020,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$498,788 | $65,000 | $75,000 | $85,000 | $96,000 | $107,000 | $119,000 | $132,000 | $146,000 | $160,000 | $486,000 |
| cumulative roi | $25 | $44 | $59 | $72 | $84 | $95 | $105 | $115 | $124 | $133 | $857 |
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