Suite number:
2D-G
Project:
Address:
Toronto W01, Ontario
Developer:
Plaza
Property type:
condo
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
20.93%
Cumulative Return on Investment in Year 5
94.22%
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 | - | $23,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $451,000 |
| mortgage principal reduction | - | $13,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $37,000 | $264,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $110,000 | $173,000 | $189,000 | $199,000 | $208,000 | $218,000 | $229,000 | $240,000 | $252,000 | $265,000 | $2,083,000 |
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 | - | $113,000 | - | - | - | - | - | - | - | - | $113,000 |
| operating expense | - | $10,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $193,000 |
| mortgage payment | - | $49,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $837,000 |
| total expense investment | $101,000 | $476,000 | $119,000 | $120,000 | $120,000 | $121,000 | $122,000 | $122,000 | $123,000 | $124,000 | $1,548,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$303,722 | $70,000 | $79,000 | $88,000 | $98,000 | $108,000 | $118,000 | $129,000 | $141,000 | $535,000 |
| cumulative roi | $109 | $48 | $66 | $81 | $94 | $107 | $118 | $129 | $140 | $151 | $1,000 |
Bijou on Bloor Condos
Address: Toronto W01, Ontario
Price Range: $1,950,000 - $2,845,000
Avail. suites: 12
1—3.5 bd
513—2017 SqFt