Suite number:
2-P
Project:
Address:
Toronto, 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
18.11%
Cumulative Return on Investment in Year 5
83.65%
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
11% on Occupancy
$214,500
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 | $14,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $392,000 |
| mortgage principal reduction | $10,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $279,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $152,000 | $166,000 | $175,000 | $183,000 | $192,000 | $202,000 | $212,000 | $223,000 | $234,000 | $245,000 | $1,984,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $312,000 | - | - | - | - | - | - | - | - | - | $312,000 |
| remaining balance payment | $78,000 | - | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | $111,000 | - | - | - | - | - | - | - | - | - | $111,000 |
| operating expense | $8,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $189,000 |
| mortgage payment | $41,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $920,000 |
| total expense investment | $550,000 | $116,000 | $116,000 | $117,000 | $117,000 | $118,000 | $118,000 | $119,000 | $119,000 | $120,000 | $1,610,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$397,534 | $50,000 | $58,000 | $66,000 | $75,000 | $84,000 | $94,000 | $104,000 | $114,000 | $126,000 | $375,000 |
| cumulative roi | $26 | $44 | $59 | $72 | $84 | $94 | $104 | $114 | $123 | $132 | $852 |
Bijou on Bloor Condos
Address: Toronto, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 15
1—3.5 bd
513—2017 SqFt