Suite number:
Landmark 04
Project:
Address:
Toronto C08, Ontario
Developer:
Pinnacle International
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1320 sqft
Occupancy Date:
Nov 2024
Price, CAD
$2,429,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
43.46%
Cumulative Return on Investment in Year 5
202.62%
Property Price at the End of Year 5
$3,130,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 10209 days
$485,980
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 | $126,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $171,000 | $180,000 | $190,000 | $199,000 | $1,604,000 |
| rent income | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $586,000 |
| mortgage principal reduction | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $387,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $230,000 | $216,000 | $227,000 | $238,000 | $249,000 | $261,000 | $274,000 | $288,000 | $302,000 | $317,000 | $2,601,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $264,000 |
| mortgage payment | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $1,182,000 |
| total expense investment | $141,000 | $142,000 | $142,000 | $143,000 | $144,000 | $145,000 | $146,000 | $147,000 | $148,000 | $148,000 | $1,446,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $88,000 | $74,000 | $84,000 | $94,000 | $105,000 | $117,000 | $129,000 | $141,000 | $154,000 | $168,000 | $1,155,000 |
| cumulative roi | $213 | $196 | $195 | $198 | $203 | $208 | $214 | $221 | $229 | $237 | $2,000 |
SkyTower at Pinnacle One Yonge
Address: Toronto C08, Ontario
Price Range: $1,270,000 - $3,090,000
Avail. suites: 9
1.5—3.5 bd
780—1770 SqFt