Suite number:
3C
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1381 sqft
Occupancy Date:
May 2026
Price, CAD
$2,250,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.86%
Cumulative Return on Investment in Year 5
93.61%
Property Price at the End of Year 5
$2,899,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$112,500
5% on Occupancy
$112,500
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 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $159,000 | $167,000 | $175,000 | $185,000 | $1,485,000 |
| rent income | - | $24,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $485,000 |
| mortgage principal reduction | - | $14,000 | $30,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $294,000 |
| deposit interest | $6,000 | $3,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $188,000 | $209,000 | $219,000 | $230,000 | $241,000 | $253,000 | $265,000 | $278,000 | $292,000 | $2,297,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | $113,000 | - | - | - | - | - | - | - | - | $225,000 |
| remaining balance payment | - | $225,000 | - | - | - | - | - | - | - | - | $225,000 |
| closing cost | - | $124,000 | - | - | - | - | - | - | - | - | $124,000 |
| operating expense | - | $11,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $209,000 |
| mortgage payment | - | $55,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $930,000 |
| total expense investment | $113,000 | $528,000 | $132,000 | $132,000 | $133,000 | $134,000 | $135,000 | $135,000 | $136,000 | $137,000 | $1,714,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $10,000 | -$339,346 | $77,000 | $87,000 | $97,000 | $107,000 | $118,000 | $130,000 | $142,000 | $155,000 | $582,000 |
| cumulative roi | $109 | $48 | $65 | $80 | $94 | $106 | $117 | $128 | $139 | $149 | $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