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
18.86%
Cumulative Return on Investment in Year 5
85.79%
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 | $4,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $496,000 |
| mortgage principal reduction | $2,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $334,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $138,000 | $234,000 | $220,000 | $231,000 | $242,000 | $254,000 | $267,000 | $280,000 | $294,000 | $309,000 | $2,470,000 |
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 | $2,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $236,000 |
| mortgage payment | $10,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $1,110,000 |
| total expense investment | $636,000 | $146,000 | $146,000 | $147,000 | $148,000 | $148,000 | $149,000 | $149,000 | $150,000 | $151,000 | $1,969,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$497,309 | $88,000 | $74,000 | $84,000 | $95,000 | $106,000 | $118,000 | $131,000 | $144,000 | $158,000 | $501,000 |
| cumulative roi | $21 | $45 | $61 | $74 | $86 | $97 | $107 | $117 | $126 | $135 | $868 |
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