Suite number:
A2
Project:
Address:
Vancouver, British Columbia
Developer:
Chard Development
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
548 sqft
Occupancy Date:
Jun 2026
Price, CAD
$659,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.86%
Cumulative Return on Investment in Year 5
96.62%
Property Price at the End of Year 5
$850,000
Deposit Schedule
$5 at Signing
Total up to 0% in 7 days
$10,000
5% on Occupancy
$32,995
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $436,000 |
| rent income | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $107,000 |
| mortgage principal reduction | - | $2,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $89,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $48,000 | $59,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $640,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| remaining balance payment | - | $89,000 | - | - | - | - | - | - | - | - | $89,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $2,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $57,000 |
| mortgage payment | - | $8,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $250,000 |
| total expense investment | $43,000 | $129,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $470,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$6,591 | -$81,564 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $170,000 |
| cumulative roi | $85 | $50 | $68 | $83 | $97 | $108 | $119 | $130 | $140 | $149 | $1,000 |
Earl is right at home in Norquay Village. Four storeys of apartment homes and stacked townhomes surround a parkette-style interior courtyard that is always a breath of fresh air. Homes at Earl provide the foundation from which to explore this much-lo...
Address: Vancouver, British Columbia
Price Range: $640,000 - $1,520,000
Avail. suites: 23
1—3.5 bd
510—1473 SqFt