Suite number:
Landmark 06
Project:
Address:
Toronto C08, Ontario
Developer:
Pinnacle International
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
955 sqft
Occupancy Date:
Nov 2024
Price, CAD
$1,829,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.48%
Cumulative Return on Investment in Year 5
185.68%
Property Price at the End of Year 5
$2,357,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 10209 days
$365,980
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 | $95,000 | $100,000 | $105,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $1,208,000 |
| rent income | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $353,000 |
| mortgage principal reduction | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $291,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $172,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $1,877,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $187,000 |
| mortgage payment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $890,000 |
| total expense investment | $105,000 | $106,000 | $106,000 | $107,000 | $107,000 | $108,000 | $109,000 | $109,000 | $110,000 | $110,000 | $1,077,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $66,000 | $49,000 | $56,000 | $64,000 | $72,000 | $80,000 | $89,000 | $98,000 | $107,000 | $118,000 | $800,000 |
| cumulative roi | $204 | $184 | $181 | $183 | $186 | $190 | $195 | $200 | $206 | $212 | $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