Suite number:
2D-G
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1283 sqft
Occupancy Date:
May 2026
Price, CAD
$2,025,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.44%
Cumulative Return on Investment in Year 5
88.92%
Property Price at the End of Year 5
$2,609,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$101,250
11% on Occupancy
$222,750
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 | $105,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $1,336,000 |
| rent income | $4,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $485,000 |
| mortgage principal reduction | $2,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $277,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $115,000 | $205,000 | $190,000 | $199,000 | $209,000 | $219,000 | $230,000 | $241,000 | $253,000 | $266,000 | $2,128,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $324,000 | - | - | - | - | - | - | - | - | - | $324,000 |
| remaining balance payment | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| operating expense | $2,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $201,000 |
| mortgage payment | $8,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $921,000 |
| total expense investment | $530,000 | $122,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $125,000 | $125,000 | $126,000 | $1,641,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$414,484 | $83,000 | $68,000 | $77,000 | $86,000 | $96,000 | $106,000 | $117,000 | $128,000 | $140,000 | $486,000 |
| cumulative roi | $21 | $46 | $62 | $76 | $89 | $101 | $112 | $122 | $133 | $143 | $906 |
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