Suite number:
D1
Project:
Address:
White Rock, British Columbia
Developer:
Mortise Group of Companies
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
802 sqft
Occupancy Date:
Sep 2026
Price, CAD
$650,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.88%
Cumulative Return on Investment in Year 5
109.73%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$32,500
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | $4,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $224,000 |
| mortgage principal reduction | - | $1,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $81,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $47,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $742,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| remaining balance payment | - | $98,000 | - | - | - | - | - | - | - | - | $98,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $1,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $69,000 |
| mortgage payment | - | $5,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $258,000 |
| total expense investment | $33,000 | $135,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $488,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$87,873 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $47,000 | $51,000 | $56,000 | $254,000 |
| cumulative roi | $109 | $49 | $71 | $91 | $110 | $128 | $145 | $163 | $181 | $199 | $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