Suite number:
A7 T
Project:
Address:
Vancouver, British Columbia
Developer:
Chard Development
Property type:
condo
Bathrooms:
Bedrooms:
1.5
Size:
510 sqft
Occupancy Date:
Jun 2026
Price, CAD
$639,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.27%
Cumulative Return on Investment in Year 5
102.91%
Property Price at the End of Year 5
$824,000
Deposit Schedule
$5 at Signing
Total up to 0% in 7 days
$10,000
5% on Occupancy
$31,995
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $422,000 |
| rent income | - | $4,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $149,000 |
| mortgage principal reduction | - | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $86,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $48,000 | $61,000 | $64,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $666,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| remaining balance payment | - | $86,000 | - | - | - | - | - | - | - | - | $86,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $59,000 |
| mortgage payment | - | $7,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $242,000 |
| total expense investment | $42,000 | $126,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $459,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$6,680 | -$78,083 | $26,000 | $29,000 | $31,000 | $34,000 | $38,000 | $41,000 | $44,000 | $48,000 | $207,000 |
| cumulative roi | $84 | $50 | $70 | $87 | $103 | $117 | $131 | $144 | $157 | $169 | $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