Suite number:
Residence 01 Palatial Collection 1873 Sqft Floor 55
Address:
Toronto C08, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
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
31.93%
Cumulative Return on Investment in Year 5
153.99%
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 | $116,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $609,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $282,000 | $219,000 | $230,000 | $242,000 | $255,000 | $268,000 | $281,000 | $296,000 | $311,000 | $327,000 | $2,711,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,595,000 |
| total expense investment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,595,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $122,000 | $60,000 | $71,000 | $83,000 | $95,000 | $108,000 | $122,000 | $136,000 | $152,000 | $168,000 | $1,116,000 |
| cumulative roi | $177 | $157 | $153 | $153 | $154 | $156 | $159 | $162 | $166 | $170 | $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