Suite number:
Residence 03 Palatial Collection
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1215 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,969,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.34%
Cumulative Return on Investment in Year 5
89.64%
Property Price at the End of Year 5
$2,538,000
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 | $102,000 | $108,000 | $113,000 | $119,000 | $125,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $1,300,000 |
| rent income | - | $3,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $333,000 |
| mortgage principal reduction | - | $2,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $234,000 |
| deposit interest | $260 | $234 | - | - | - | - | - | - | - | - | $494 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $102,000 | $113,000 | $197,000 | $182,000 | $191,000 | $200,000 | $210,000 | $221,000 | $232,000 | $243,000 | $1,892,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $389,000 | - | - | - | - | - | - | - | - | $389,000 |
| closing cost | - | $112,000 | - | - | - | - | - | - | - | - | $112,000 |
| operating expense | - | $2,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $166,000 |
| mortgage payment | - | $8,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $797,000 |
| total expense investment | $5,000 | $511,000 | $118,000 | $118,000 | $119,000 | $119,000 | $119,000 | $120,000 | $120,000 | $121,000 | $1,470,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $97,000 | -$398,117 | $80,000 | $64,000 | $72,000 | $81,000 | $91,000 | $101,000 | $111,000 | $122,000 | $422,000 |
| cumulative roi | $2,000 | $41 | $64 | $78 | $90 | $100 | $110 | $120 | $129 | $138 | $3,000 |
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