Suite number:
2D-MT
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
3
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
19.27%
Cumulative Return on Investment in Year 5
87.31%
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
11% on Occupancy
$312,950
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 | $5,000 | $58,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $626,000 |
| mortgage principal reduction | $3,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $389,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $162,000 | $273,000 | $261,000 | $274,000 | $288,000 | $302,000 | $317,000 | $332,000 | $349,000 | $366,000 | $2,923,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $455,000 | - | - | - | - | - | - | - | - | - | $455,000 |
| remaining balance payment | $114,000 | - | - | - | - | - | - | - | - | - | $114,000 |
| closing cost | $156,000 | - | - | - | - | - | - | - | - | - | $156,000 |
| operating expense | $2,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $266,000 |
| mortgage payment | $12,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $1,294,000 |
| total expense investment | $739,000 | $169,000 | $170,000 | $170,000 | $171,000 | $172,000 | $172,000 | $173,000 | $174,000 | $175,000 | $2,284,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$577,175 | $104,000 | $91,000 | $104,000 | $117,000 | $130,000 | $144,000 | $159,000 | $175,000 | $192,000 | $639,000 |
| cumulative roi | $22 | $45 | $61 | $75 | $87 | $99 | $109 | $120 | $130 | $140 | $887 |
Bijou on Bloor Condos
Address: Toronto, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 14
1—3.5 bd
513—2017 SqFt