LISTED PRICE |
2,650,000$ |
2,650,000$ |
2,650,000$ |
|||
|---|---|---|---|---|---|---|
| Purchase Price (estimated) | 2,650,000$ | 100% | 2,650,000$ | 100% | 2,650,000$ | 100% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
PURCHASE PRICE |
2,650,000$ |
100% |
2,650,000$ |
100% |
2,650,000$ |
100% |
|---|---|---|---|---|---|---|
| Financing Type | Mortgage Estimated | Mortgage Estimated | ||||
1st MORTGAGE AMOUNT |
1,250,000$ |
47.2% |
1,250,000$ |
47.2% |
0$ |
0% |
|---|---|---|---|---|---|---|
| Lender | Estimated Conventional | Estimated Conventional | ||||
| Rate | 3% | 2.75% | % | |||
| Amortization | 25 | 25 | ||||
| Term | 5 | 5 | ||||
| Maturity Date | ||||||
| Monthly Payment | 5,916$ | 5,756$ | 0$ | |||
| Interest Cost | 36,803$ | 33,739$ | 0$ | |||
| Capital Payment | 34,184$ | 35,338$ | 0$ | |||
| Annual Mortgage Cost | 70,987$ | 69,077$ | 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 |
1,400,000$ |
52.8% |
1,400,000$ |
52.8% |
2,650,000$ |
100% |
|---|---|---|---|---|---|---|
| Net Revenue | 96,543$ | 96,543$ | 96,543$ | |||
| Mortgage Annual Cost | 70,987$ | 69,077$ | 0$ | |||
| Cash Flow | 25,557$ | 27,467$ | 96,543$ | |||
| Capital Reimbursement | 34,184$ | 35,338$ | 0$ | |||
| Cash Flow + Capital | 59,741$ | 62,805$ | 96,543$ | |||
| Return on Cash Flow | 1.82% | 1.96% | 3.64% | |||
| Return on Investment | 4.26% | 4.48% | 3.64% | |||
| G.R.M. | 15.44 | 15.44 | 15.44 | |||
| N.R.M. | 27.45 | 27.45 | 27.45 | |||
| Cost per Unit | 115,217$ | 115,217$ | 115,217$ | |||
| Cap. Rate | 3.64% | 3.64% | 3.64% | |||
| Debt Coverage | 1.36 | 47.2% | 1.4 | 47.2% | 0 | 0% |
| - Analysis based a on new Conventional financing at the prevailing market conditions. |
Please register to access exclusive new content.