Suite number:
2D-G
Project:
Address:
Toronto W01, 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
20.31%
Cumulative Return on Investment in Year 5
91.78%
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
5% on Occupancy
$101,250
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 | - | $26,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $454,000 |
| mortgage principal reduction | - | $14,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $259,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $110,000 | $177,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $239,000 | $251,000 | $264,000 | $2,080,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $101,000 | $101,000 | - | - | - | - | - | - | - | - | $203,000 |
| remaining balance payment | - | $203,000 | - | - | - | - | - | - | - | - | $203,000 |
| closing cost | - | $115,000 | - | - | - | - | - | - | - | - | $115,000 |
| operating expense | - | $12,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $189,000 |
| mortgage payment | - | $59,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $870,000 |
| total expense investment | $101,000 | $489,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $125,000 | $125,000 | $1,579,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$312,118 | $66,000 | $75,000 | $84,000 | $94,000 | $104,000 | $115,000 | $126,000 | $138,000 | $501,000 |
| cumulative roi | $109 | $47 | $64 | $79 | $92 | $104 | $115 | $125 | $136 | $146 | $1,000 |
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