Suite number:
Residence 03
Project:
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
870 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,169,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.87%
Cumulative Return on Investment in Year 5
93.14%
Property Price at the End of Year 5
$1,507,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$58,495
5% in 180 days
$58,495
5% on Occupancy
$58,495
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 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $772,000 |
| rent income | - | $25,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $318,000 |
| mortgage principal reduction | - | $12,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $155,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $128,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $1,275,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | $58,000 | - | - | - | - | - | - | - | - | $175,000 |
| remaining balance payment | - | $58,000 | - | - | - | - | - | - | - | - | $58,000 |
| closing cost | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $11,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $129,000 |
| mortgage payment | - | $49,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $518,000 |
| total expense investment | $117,000 | $257,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $961,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,244 | -$128,803 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $71,000 | $78,000 | $85,000 | $315,000 |
| cumulative roi | $54 | $49 | $66 | $80 | $93 | $105 | $117 | $129 | $140 | $151 | $985 |
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