Suite number:
Residence 05 Tower Collection 561 Sqft
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
561 sqft
Occupancy Date:
Sep 2026
Price, CAD
$920,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.87%
Cumulative Return on Investment in Year 5
86.61%
Property Price at the End of Year 5
$1,186,000
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $608,000 |
| rent income | - | $1,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $123,000 |
| mortgage principal reduction | - | $927 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $109,000 |
| deposit interest | $260 | $234 | - | - | - | - | - | - | - | - | $494 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $53,000 | $102,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $865,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $179,000 | - | - | - | - | - | - | - | - | $179,000 |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $707 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $74,000 |
| mortgage payment | - | $4,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $373,000 |
| total expense investment | $5,000 | $254,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $702,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $43,000 | -$201,397 | $47,000 | $27,000 | $30,000 | $35,000 | $39,000 | $43,000 | $48,000 | $53,000 | $163,000 |
| cumulative roi | $960 | $39 | $64 | $76 | $87 | $96 | $105 | $113 | $121 | $129 | $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