Suite number:
2D-M (TERR)
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1654 sqft
Occupancy Date:
May 2026
Price, CAD
$2,745,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.26%
Cumulative Return on Investment in Year 5
90.72%
Property Price at the End of Year 5
$3,536,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$137,250
5% on Occupancy
$137,250
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 | $142,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $193,000 | $204,000 | $214,000 | $225,000 | $1,812,000 |
| rent income | - | $34,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $585,000 |
| mortgage principal reduction | - | $20,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $351,000 |
| deposit interest | $7,000 | $3,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $149,000 | $230,000 | $252,000 | $264,000 | $278,000 | $291,000 | $306,000 | $321,000 | $337,000 | $353,000 | $2,781,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $137,000 | $137,000 | - | - | - | - | - | - | - | - | $275,000 |
| remaining balance payment | - | $275,000 | - | - | - | - | - | - | - | - | $275,000 |
| closing cost | - | $151,000 | - | - | - | - | - | - | - | - | $151,000 |
| operating expense | - | $15,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $247,000 |
| mortgage payment | - | $80,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $1,180,000 |
| total expense investment | $137,000 | $658,000 | $164,000 | $165,000 | $165,000 | $166,000 | $167,000 | $167,000 | $168,000 | $169,000 | $2,126,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $12,000 | -$428,037 | $88,000 | $100,000 | $112,000 | $125,000 | $139,000 | $153,000 | $169,000 | $184,000 | $654,000 |
| cumulative roi | $109 | $47 | $64 | $78 | $91 | $102 | $113 | $124 | $134 | $144 | $1,000 |
Bijou on Bloor Condos
Address: Toronto W01, Ontario
Price Range: $1,950,000 - $2,800,000
Avail. suites: 11
1—3.5 bd
513—2017 SqFt