LISTED PRICE |
2,125,000$ |
2,125,000$ |
2,125,000$ |
|||
|---|---|---|---|---|---|---|
| Purchase Price (estimated) | 2,125,000$ | 100% | 2,125,000$ | 100% | 2,125,000$ | 100% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
PURCHASE PRICE |
2,125,000$ |
100% |
2,125,000$ |
100% |
2,125,000$ |
100% |
|---|---|---|---|---|---|---|
| Financing Type | Mortgage Estimated | |||||
1st MORTGAGE AMOUNT |
1,310,000$ |
61.6% |
0$ |
0% |
0$ |
0% |
|---|---|---|---|---|---|---|
| Lender | Estimated Conventional | |||||
| Rate | 5.25% | % | % | |||
| Amortization | 25 | |||||
| Term | 5 | |||||
| Maturity Date | ||||||
| Monthly Payment | 7,807$ | 0$ | 0$ | |||
| Interest Cost | 67,415$ | 0$ | 0$ | |||
| Capital Payment | 26,263$ | 0$ | 0$ | |||
| Annual Mortgage Cost | 93,678$ | 0$ | 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 |
815,000$ |
38.4% |
2,125,000$ |
100% |
2,125,000$ |
100% |
|---|---|---|---|---|---|---|
| Net Revenue | 117,353$ | 117,353$ | 117,353$ | |||
| Mortgage Annual Cost | 93,678$ | 0$ | 0$ | |||
| Cash Flow | 23,675$ | 117,353$ | 117,353$ | |||
| Capital Reimbursement | 26,263$ | 0$ | 0$ | |||
| Cash Flow + Capital | 49,938$ | 117,353$ | 117,353$ | |||
| Return on Cash Flow | 2.9% | 5.52% | 5.52% | |||
| Return on Investment | 6.12% | 5.52% | 5.52% | |||
| G.R.M. | 12.82 | 12.82 | 12.82 | |||
| N.R.M. | 18.11 | 18.11 | 18.11 | |||
| Cap. Rate | 5.52% | 5.52% | 5.52% | |||
| Debt Coverage | 1.25 | 61.6% | 0 | 0% | 0 | 0% |
| - Option 1: New Conventional financing at the prevailing market conditions. |
Please register to access exclusive new content.