Suite number:
Residence 10
Project:
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1065 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,547,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.95%
Cumulative Return on Investment in Year 5
92.25%
Property Price at the End of Year 5
$1,994,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$77,395
5% in 180 days
$77,395
5% on Occupancy
$77,395
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,022,000 |
| rent income | - | $31,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $390,000 |
| mortgage principal reduction | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $205,000 |
| deposit interest | $4,000 | $4,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $84,000 | $160,000 | $147,000 | $155,000 | $162,000 | $170,000 | $179,000 | $188,000 | $197,000 | $206,000 | $1,648,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $155,000 | $77,000 | - | - | - | - | - | - | - | - | $232,000 |
| remaining balance payment | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| closing cost | - | $95,000 | - | - | - | - | - | - | - | - | $95,000 |
| operating expense | - | $14,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $161,000 |
| mortgage payment | - | $65,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $685,000 |
| total expense investment | $155,000 | $329,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $97,000 | $1,251,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,448 | -$169,063 | $53,000 | $60,000 | $67,000 | $75,000 | $83,000 | $91,000 | $100,000 | $109,000 | $397,000 |
| cumulative roi | $54 | $48 | $65 | $79 | $92 | $104 | $116 | $127 | $138 | $148 | $972 |
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