Immeubles Gloria
3090 Linton, Côte-des-Neiges
14 residential units, 0 commercial units | 3,126,000$

Investment Analysis

LISTED PRICE
3,126,000$
 
3,126,000$
 
3,126,000$
 
Purchase Price (estimated) 3,126,000$ 100% 3,126,000$ 100% 3,126,000$ 100%
Other Cost 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
PURCHASE PRICE
3,126,000$
100%
3,126,000$
100%
3,126,000$
100%
Financing Type Mortgage Estimated Mortgage Estimated
1st MORTGAGE AMOUNT
1,615,000$
51.7%
1,525,000$
48.8%
0$
0%
Lender CMHC estimated CMHC estimated
Rate 4% 4% %
Amortization 40 35
Term 5 5
Maturity Date
Monthly Payment 6,717$ 6,722$ 0$
Interest Cost 63,764$ 60,127$ 0$
Capital Payment 16,836$ 20,540$ 0$
Annual Mortgage Cost 80,600$ 80,667$ 0$
2nd MORTGAGE AMOUNT
0$
0%
0$
0%
0$
0%
Lender
Rate
Amortization
Term
Expiry Date
Monthly Payment 0$ 0$ 0$
Interest Cost 0$ 0$ 0$
Capital Payment 0$ 0$ 0$
Annual Mortgage Cost 0$ 0$ 0$
CASH TO PURCHASE
1,511,000$
48.3%
1,601,000$
51.2%
3,126,000$
100%
Net Revenue 104,859$ 104,859$ 104,859$
Mortgage Annual Cost 80,600$ 80,667$ 0$
Cash Flow 24,259$ 24,193$ 104,859$
Capital Reimbursement 16,836$ 20,540$ 0$
Cash Flow + Capital 41,095$ 44,733$ 104,859$
Return on Cash Flow 1.6% 1.51% 3.35%
Return on Investment 2.71% 2.79% 3.35%
G.R.M. 18.42 18.42 18.42
N.R.M. 29.81 29.81 29.81
Cost per Unit 223,286$ 223,286$ 223,286$
Cap. Rate 3.35% 3.35% 3.35%
Debt Coverage 1.3 51.7% 1.3 48.8% 0 0%

Notes

- Analysis based on a new CMHC financing at the prevailing market conditions.
Top