Suite number:
2-R
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
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
20.36%
Cumulative Return on Investment in Year 5
91.14%
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
5% on Occupancy
$122,000
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 | - | $23,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $461,000 |
| mortgage principal reduction | - | $16,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $319,000 |
| deposit interest | $6,000 | $3,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $133,000 | $199,000 | $220,000 | $230,000 | $242,000 | $254,000 | $266,000 | $279,000 | $293,000 | $307,000 | $2,423,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $122,000 | $122,000 | - | - | - | - | - | - | - | - | $244,000 |
| remaining balance payment | - | $244,000 | - | - | - | - | - | - | - | - | $244,000 |
| closing cost | - | $134,000 | - | - | - | - | - | - | - | - | $134,000 |
| operating expense | - | $12,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $227,000 |
| mortgage payment | - | $59,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $1,009,000 |
| total expense investment | $122,000 | $571,000 | $143,000 | $143,000 | $144,000 | $145,000 | $146,000 | $147,000 | $148,000 | $149,000 | $1,857,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $11,000 | -$372,285 | $77,000 | $87,000 | $97,000 | $109,000 | $120,000 | $132,000 | $145,000 | $159,000 | $565,000 |
| cumulative roi | $109 | $47 | $64 | $79 | $91 | $102 | $113 | $123 | $133 | $142 | $1,000 |
Bijou on Bloor Condos
Address: Toronto W01, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 12
1—3.5 bd
513—2017 SqFt