Suite number:
2-P
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1189 sqft
Occupancy Date:
May 2026
Price, CAD
$1,950,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.58%
Cumulative Return on Investment in Year 5
88.59%
Property Price at the End of Year 5
$2,512,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$97,500
5% on Occupancy
$97,500
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 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $145,000 | $152,000 | $160,000 | $1,287,000 |
| rent income | - | $20,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $352,000 |
| mortgage principal reduction | - | $14,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $249,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $106,000 | $167,000 | $173,000 | $181,000 | $190,000 | $200,000 | $210,000 | $220,000 | $231,000 | $242,000 | $1,919,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $98,000 | $98,000 | - | - | - | - | - | - | - | - | $195,000 |
| remaining balance payment | - | $195,000 | - | - | - | - | - | - | - | - | $195,000 |
| closing cost | - | $111,000 | - | - | - | - | - | - | - | - | $111,000 |
| operating expense | - | $11,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $170,000 |
| mortgage payment | - | $57,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $838,000 |
| total expense investment | $98,000 | $472,000 | $116,000 | $117,000 | $117,000 | $117,000 | $118,000 | $118,000 | $119,000 | $119,000 | $1,510,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$304,876 | $57,000 | $65,000 | $73,000 | $82,000 | $92,000 | $102,000 | $112,000 | $123,000 | $409,000 |
| cumulative roi | $109 | $47 | $63 | $77 | $89 | $99 | $109 | $119 | $128 | $137 | $977 |
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