Suite number:
Residence 01
Project:
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
590 sqft
Occupancy Date:
Sep 2026
Price, CAD
$860,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.83%
Cumulative Return on Investment in Year 5
85.27%
Property Price at the End of Year 5
$1,109,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$43,045
5% in 180 days
$43,045
5% on Occupancy
$43,045
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $568,000 |
| rent income | - | $11,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $144,000 |
| mortgage principal reduction | - | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $114,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $94,000 | $75,000 | $79,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $854,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $86,000 | $43,000 | - | - | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | $43,000 | - | - | - | - | - | - | - | - | $43,000 |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $7,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $83,000 |
| mortgage payment | - | $36,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $381,000 |
| total expense investment | $86,000 | $197,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $53,000 | $704,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,181 | -$103,460 | $23,000 | $26,000 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $151,000 |
| cumulative roi | $54 | $49 | $63 | $75 | $85 | $95 | $104 | $112 | $121 | $129 | $886 |
SkyTower at Pinnacle One Yonge
Address: Toronto, Ontario
Price Range: $853,000 - $1,548,000
Avail. suites: 12
1—3.5 bd
570—1770 SqFt