LISTED PRICE |
4,450,000$ |
4,450,000$ |
4,450,000$ |
|||
|---|---|---|---|---|---|---|
| Purchase Price (estimated) | 4,450,000$ | 100% | 4,450,000$ | 100% | 4,450,000$ | 100% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
PURCHASE PRICE |
4,450,000$ |
100% |
4,450,000$ |
100% |
4,450,000$ |
100% |
|---|---|---|---|---|---|---|
| Financing Type | Mortgage Estimated | Mortgage Current Bal. | Mortgage Original | |||
1st MORTGAGE AMOUNT |
3,000,000$ |
67.4% |
3,000,000$ |
67.4% |
0$ |
0% |
|---|---|---|---|---|---|---|
| Lender | Estimated Conventional | Estimated Conventional | ||||
| Rate | 3.25% | 3.25% | % | |||
| Amortization | 25 | 25 | ||||
| Term | 5 | 5 | ||||
| Maturity Date | ||||||
| Monthly Payment | 14,585$ | 14,585$ | 0$ | |||
| Interest Cost | 95,679$ | 95,679$ | 0$ | |||
| Capital Payment | 79,341$ | 79,341$ | 0$ | |||
| Annual Mortgage Cost | 175,020$ | 175,020$ | 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 |
1,450,000$ |
32.6% |
1,450,000$ |
32.6% |
4,450,000$ |
100% |
|---|---|---|---|---|---|---|
| Net Revenue | 235,434$ | 248,090$ | 235,434$ | |||
| Mortgage Annual Cost | 175,020$ | 175,020$ | 0$ | |||
| Cash Flow | 60,414$ | 73,071$ | 235,434$ | |||
| Capital Reimbursement | 79,341$ | 79,341$ | 0$ | |||
| Cash Flow + Capital | 139,755$ | 152,412$ | 235,434$ | |||
| Return on Cash Flow | 4.16% | 5.03% | 5.29% | |||
| Return on Investment | 9.63% | 10.51% | 5.29% | |||
| G.R.M. | 9.36 | 9.36 | 9.36 | |||
| N.R.M. | 18.9 | 17.94 | 18.9 | |||
| Cost per Unit | 70,635$ | 70,635$ | 70,635$ | |||
| Cap. Rate | 5.29% | 5.57% | 5.29% | |||
| Debt Coverage | 1.35 | 67.4% | 1.42 | 67.4% | 0 | 0% |
| - Analysis based on a new Conventional financing at the prevailing market conditions. |
Please register to access exclusive new content.