Suite number:
C10-T
Project:
Address:
Vancouver, British Columbia
Developer:
Chard Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
799 sqft
Occupancy Date:
Jun 2026
Price, CAD
$829,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.26%
Cumulative Return on Investment in Year 5
107.16%
Property Price at the End of Year 5
$1,069,000
Deposit Schedule
$5 at Signing
Total up to 0% in 7 days
$10,000
5% on Occupancy
$41,495
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | $10,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $239,000 |
| mortgage principal reduction | - | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $115,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $67,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $910,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| remaining balance payment | - | $114,000 | - | - | - | - | - | - | - | - | $114,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $4,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $89,000 |
| mortgage payment | - | $16,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $320,000 |
| total expense investment | $51,000 | $169,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $50,000 | $610,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$5,830 | -$102,077 | $37,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $67,000 | $300,000 |
| cumulative roi | $89 | $50 | $71 | $90 | $107 | $123 | $139 | $154 | $169 | $184 | $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