Suite number:
4402
Project:
Address:
Toronto C01, Ontario
Developer:
Pinnacle International
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1370 sqft
Occupancy Date:
Aug 2021
Price, CAD
$2,064,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.53%
Cumulative Return on Investment in Year 5
170.35%
Property Price at the End of Year 5
$2,660,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$103,245
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 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $138,000 | $146,000 | $153,000 | $161,000 | $169,000 | $1,363,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $122,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $472,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $229,000 | $145,000 | $153,000 | $160,000 | $168,000 | $177,000 | $186,000 | $195,000 | $205,000 | $216,000 | $1,835,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $1,004,000 |
| total expense investment | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $1,004,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $129,000 | $45,000 | $52,000 | $60,000 | $68,000 | $76,000 | $85,000 | $95,000 | $105,000 | $115,000 | $830,000 |
| cumulative roi | $228 | $186 | $175 | $171 | $170 | $171 | $173 | $176 | $179 | $183 | $2,000 |
The PJ Condos
Address: Toronto C01, Ontario
Price Range: $833,000 - $7,000,000
Avail. suites: 12
0—4 bd
543—3390 SqFt