Suite number:
Landmark 01
Project:
Address:
Toronto C08, Ontario
Developer:
Pinnacle International
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1350 sqft
Occupancy Date:
Nov 2024
Price, CAD
$2,619,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
42.58%
Cumulative Return on Investment in Year 5
198.13%
Property Price at the End of Year 5
$3,375,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 10209 days
$523,980
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 | $136,000 | $143,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $194,000 | $204,000 | $215,000 | $1,729,000 |
| rent income | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $600,000 |
| mortgage principal reduction | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $417,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $243,000 | $230,000 | $241,000 | $253,000 | $266,000 | $279,000 | $292,000 | $307,000 | $322,000 | $338,000 | $2,770,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $31,000 | $275,000 |
| mortgage payment | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $1,274,000 |
| total expense investment | $151,000 | $152,000 | $153,000 | $154,000 | $154,000 | $155,000 | $156,000 | $157,000 | $158,000 | $159,000 | $1,549,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $92,000 | $78,000 | $89,000 | $100,000 | $111,000 | $123,000 | $136,000 | $150,000 | $164,000 | $179,000 | $1,221,000 |
| cumulative roi | $207 | $192 | $191 | $194 | $198 | $203 | $209 | $216 | $223 | $231 | $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