Suite number:
Residence 01 Palatial Collection 1873 Sqft Floor 39
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
1873 sqft
Occupancy Date:
Sep 2026
Price, CAD
$3,084,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.00%
Cumulative Return on Investment in Year 5
91.35%
Property Price at the End of Year 5
$3,974,000
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 | $160,000 | $169,000 | $178,000 | $187,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $2,036,000 |
| rent income | - | $5,000 | $66,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $88,000 | $617,000 |
| mortgage principal reduction | - | $3,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $366,000 |
| deposit interest | $260 | $234 | - | - | - | - | - | - | - | - | $494 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $160,000 | $178,000 | $305,000 | $295,000 | $310,000 | $325,000 | $341,000 | $358,000 | $376,000 | $395,000 | $3,043,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $612,000 | - | - | - | - | - | - | - | - | $612,000 |
| closing cost | - | $168,000 | - | - | - | - | - | - | - | - | $168,000 |
| operating expense | - | $3,000 | $30,000 | $31,000 | $32,000 | $33,000 | $33,000 | $34,000 | $35,000 | $36,000 | $267,000 |
| mortgage payment | - | $13,000 | $154,000 | $154,000 | $154,000 | $154,000 | $154,000 | $154,000 | $154,000 | $154,000 | $1,249,000 |
| total expense investment | $5,000 | $795,000 | $185,000 | $186,000 | $186,000 | $187,000 | $188,000 | $189,000 | $189,000 | $190,000 | $2,300,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $155,000 | -$617,558 | $120,000 | $110,000 | $124,000 | $138,000 | $153,000 | $170,000 | $187,000 | $204,000 | $743,000 |
| cumulative roi | $3,000 | $42 | $63 | $78 | $91 | $103 | $114 | $125 | $135 | $145 | $4,000 |
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