fbpx
6655 Mackle, Côte-Saint-Luc
117 residential units, 0 commercial units

Investment Analysis

LISTED PRICE
0$
 
0$
 
Purchase Price (estimated) 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0%
PURCHASE PRICE
0$
0%
0$
0%
Financing Type Option 1 Option 2
1st MORTGAGE AMOUNT
16,000,000$
0%
16,000,000$
0%
Lender CMHC estimated CMHC estimated
Rate 2.15% 2.35%
Amortization 30 30
Term 5 10
Maturity Date
Monthly Payment 60,269$ 61,885$
Interest Cost 338,712$ 370,197$
Capital Payment 384,517$ 372,419$
Annual Mortgage Cost 723,229$ 742,617$
2nd MORTGAGE AMOUNT
0$
0%
0$
0%
Lender
Rate
Amortization
Term
Expiry Date
Monthly Payment 0$ 0$
Interest Cost 0$ 0$
Capital Payment 0$ 0$
Annual Mortgage Cost 0$ 0$
CASH TO PURCHASE
-16,000,000$
0%
-16,000,000$
0%
Net Revenue 913,028$ 913,029$
Mortgage Annual Cost 723,229$ 742,617$
Cash Flow 189,800$ 170,412$
Capital Reimbursement 384,517$ 372,419$
Cash Flow + Capital 574,317$ 542,831$
Return on Cash Flow
Return on Investment
G.R.M. 0 0
N.R.M. 0 0
Cost per Unit 0$ 0$
Cap. Rate 0% 0%
Debt Coverage 1.26 0% 1.23 0%

Notes

Analysis based on a new CMHC financing at the prevailing market conditions. This analysis is presented without a listing price because it shall follow a bidding process.
Top