Suite number:
Residence 05
Project:
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
705 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,019,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.41%
Cumulative Return on Investment in Year 5
91.75%
Property Price at the End of Year 5
$1,314,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$50,995
5% in 180 days
$50,995
5% on Occupancy
$50,995
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 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $673,000 |
| rent income | - | $21,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $258,000 |
| mortgage principal reduction | - | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $135,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $113,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $1,095,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $102,000 | $51,000 | - | - | - | - | - | - | - | - | $153,000 |
| remaining balance payment | - | $51,000 | - | - | - | - | - | - | - | - | $51,000 |
| closing cost | - | $74,000 | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $107,000 |
| mortgage payment | - | $43,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $451,000 |
| total expense investment | $102,000 | $228,000 | $62,000 | $63,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $836,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,418 | -$114,553 | $35,000 | $40,000 | $44,000 | $49,000 | $55,000 | $60,000 | $66,000 | $72,000 | $259,000 |
| cumulative roi | $54 | $49 | $65 | $79 | $92 | $104 | $115 | $126 | $136 | $147 | $967 |
SkyTower at Pinnacle One Yonge
Address: Toronto, Ontario
Price Range: $853,000 - $1,548,000
Avail. suites: 12
1—3.5 bd
570—1770 SqFt