Suite number:
C2
Project:
Address:
White Rock, British Columbia
Developer:
Mortise Group of Companies
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
966 sqft
Occupancy Date:
Sep 2026
Price, CAD
$750,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.50%
Cumulative Return on Investment in Year 5
120.89%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$37,500
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $495,000 |
| rent income | - | $6,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $324,000 |
| mortgage principal reduction | - | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $93,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $55,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $920,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| remaining balance payment | - | $113,000 | - | - | - | - | - | - | - | - | $113,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $2,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $87,000 |
| mortgage payment | - | $6,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $298,000 |
| total expense investment | $38,000 | $153,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $568,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$98,386 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $62,000 | $67,000 | $72,000 | $353,000 |
| cumulative roi | $109 | $50 | $74 | $98 | $121 | $144 | $168 | $193 | $220 | $249 | $1,000 |
Pinnacle by Mortise
Address: White Rock, British Columbia
Price Range: $550,000 - $750,000
Avail. suites: 10
1—2.5 bd
653—966 SqFt