Suite number:
Residence 09
Project:
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
810 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,075,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.78%
Cumulative Return on Investment in Year 5
93.21%
Property Price at the End of Year 5
$1,386,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$53,795
5% in 180 days
$53,795
5% on Occupancy
$53,795
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $710,000 |
| rent income | - | $24,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $296,000 |
| mortgage principal reduction | - | $11,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $142,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $59,000 | $120,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $1,178,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $108,000 | $54,000 | - | - | - | - | - | - | - | - | $161,000 |
| remaining balance payment | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | $76,000 | - | - | - | - | - | - | - | - | $76,000 |
| operating expense | - | $10,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $14,000 | $15,000 | $120,000 |
| mortgage payment | - | $45,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $476,000 |
| total expense investment | $108,000 | $239,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $887,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,966 | -$119,018 | $39,000 | $43,000 | $48,000 | $54,000 | $59,000 | $65,000 | $72,000 | $78,000 | $291,000 |
| cumulative roi | $54 | $49 | $66 | $80 | $93 | $105 | $117 | $129 | $140 | $152 | $986 |
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