Suite number:
2D-M (TERR)
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1654 sqft
Occupancy Date:
May 2026
Price, CAD
$2,845,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.77%
Cumulative Return on Investment in Year 5
92.59%
Property Price at the End of Year 5
$3,665,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$142,250
5% on Occupancy
$142,250
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 | $148,000 | $156,000 | $164,000 | $172,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $233,000 | $1,878,000 |
| rent income | - | $29,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $581,000 |
| mortgage principal reduction | - | $18,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $372,000 |
| deposit interest | $7,000 | $3,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $155,000 | $230,000 | $261,000 | $273,000 | $287,000 | $301,000 | $316,000 | $331,000 | $347,000 | $364,000 | $2,865,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $142,000 | $142,000 | - | - | - | - | - | - | - | - | $285,000 |
| remaining balance payment | - | $285,000 | - | - | - | - | - | - | - | - | $285,000 |
| closing cost | - | $154,000 | - | - | - | - | - | - | - | - | $154,000 |
| operating expense | - | $13,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $255,000 |
| mortgage payment | - | $69,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $1,176,000 |
| total expense investment | $142,000 | $663,000 | $165,000 | $166,000 | $167,000 | $168,000 | $169,000 | $170,000 | $171,000 | $172,000 | $2,155,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $13,000 | -$433,386 | $95,000 | $107,000 | $120,000 | $133,000 | $147,000 | $161,000 | $176,000 | $192,000 | $711,000 |
| cumulative roi | $109 | $47 | $65 | $79 | $93 | $105 | $116 | $126 | $137 | $147 | $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