Suite number:
Residence 01 Palatial Collection 1873 Sqft Floor 55
Address:
Toronto C08, Ontario
Developer:
Pinnacle International
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1873 sqft
Occupancy Date:
Dec 2022
Price, CAD
$3,184,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.08%
Cumulative Return on Investment in Year 5
160.04%
Property Price at the End of Year 5
$4,103,000
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 | $165,000 | $174,000 | $183,000 | $193,000 | $203,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $2,102,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $121,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $628,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $287,000 | $221,000 | $232,000 | $244,000 | $256,000 | $269,000 | $283,000 | $297,000 | $312,000 | $328,000 | $2,730,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $1,549,000 |
| total expense investment | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $1,549,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $132,000 | $66,000 | $77,000 | $89,000 | $101,000 | $114,000 | $128,000 | $142,000 | $157,000 | $173,000 | $1,180,000 |
| cumulative roi | $185 | $164 | $159 | $159 | $160 | $162 | $165 | $169 | $172 | $176 | $2,000 |
The Prestige Condos at Pinnacle One Yonge
Address: Toronto C08, Ontario
Price Range: $921,000 - $3,185,000
Avail. suites: 10
1—3.5 bd
508—1873 SqFt