Suite number:
Residence 01 Palatial Collection 1873 Sqft Floor 55
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1873 sqft
Occupancy Date:
Sep 2026
Price, CAD
$3,184,900
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
90.96%
Property Price at the End of Year 5
$4,103,000
Deposit Schedule
$5,000 at Signing
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 | $165,000 | $174,000 | $183,000 | $193,000 | $203,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $2,102,000 |
| rent income | - | $5,000 | $66,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $88,000 | $617,000 |
| mortgage principal reduction | - | $3,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $378,000 |
| deposit interest | $260 | $234 | - | - | - | - | - | - | - | - | $494 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $165,000 | $183,000 | $312,000 | $303,000 | $318,000 | $333,000 | $350,000 | $367,000 | $385,000 | $404,000 | $3,121,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $632,000 | - | - | - | - | - | - | - | - | $632,000 |
| closing cost | - | $173,000 | - | - | - | - | - | - | - | - | $173,000 |
| operating expense | - | $3,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $34,000 | $35,000 | $36,000 | $269,000 |
| mortgage payment | - | $13,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,289,000 |
| total expense investment | $5,000 | $821,000 | $190,000 | $191,000 | $192,000 | $192,000 | $193,000 | $194,000 | $195,000 | $196,000 | $2,368,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $160,000 | -$637,430 | $122,000 | $112,000 | $126,000 | $141,000 | $157,000 | $173,000 | $191,000 | $209,000 | $753,000 |
| cumulative roi | $3,000 | $42 | $63 | $78 | $91 | $103 | $114 | $124 | $134 | $144 | $4,000 |
The Prestige Condos at Pinnacle One Yonge
Address: Toronto, Ontario
Price Range: $921,000 - $3,185,000
Avail. suites: 10
1—3.5 bd
508—1873 SqFt