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
21.50%
Cumulative Return on Investment in Year 5
95.45%
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 | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $109,000 |
| mortgage principal reduction | - | $4,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $91,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $51,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $645,000 |
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 | - | $3,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $59,000 |
| mortgage payment | - | $13,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $255,000 |
| total expense investment | $43,000 | $135,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $477,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$6,587 | -$84,573 | $22,000 | $25,000 | $28,000 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $168,000 |
| cumulative roi | $85 | $49 | $67 | $82 | $95 | $107 | $118 | $128 | $138 | $148 | $1,000 |
Earl by Chard
Address: Vancouver, British Columbia
Price Range: $640,000 - $1,520,000
Avail. suites: 23
1—3.5 bd
510—1473 SqFt