Suite number:
Residence 05 Tower Collection 586 Sqft
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
586 sqft
Occupancy Date:
Sep 2026
Price, CAD
$932,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.92%
Cumulative Return on Investment in Year 5
86.80%
Property Price at the End of Year 5
$1,202,000
Deposit Schedule
$5,000 at Signing
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 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $616,000 |
| rent income | - | $1,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $129,000 |
| mortgage principal reduction | - | $939 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $111,000 |
| deposit interest | $260 | $234 | - | - | - | - | - | - | - | - | $494 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $53,000 | $103,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $880,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $182,000 | - | - | - | - | - | - | - | - | $182,000 |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $731 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $77,000 |
| mortgage payment | - | $4,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $378,000 |
| total expense investment | $5,000 | $257,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $712,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $44,000 | -$203,634 | $47,000 | $27,000 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $54,000 | $168,000 |
| cumulative roi | $973 | $39 | $64 | $76 | $87 | $96 | $105 | $114 | $122 | $130 | $2,000 |
The Prestige Condos at Pinnacle One Yonge
Address: Toronto, Ontario
Price Range: $921,000 - $3,185,000
Avail. suites: 10
1—3.5 bd
508—1873 SqFt