LISTED PRICE |
3,600,000$ |
3,600,000$ |
3,600,000$ |
|||
|---|---|---|---|---|---|---|
| Purchase Price (estimated) | 3,600,000$ | 100% | 3,600,000$ | 100% | 3,600,000$ | 100% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
PURCHASE PRICE |
3,600,000$ |
100% |
3,600,000$ |
100% |
3,600,000$ |
100% |
|---|---|---|---|---|---|---|
| Financing Type | Mortgage Estimated | |||||
1st MORTGAGE AMOUNT |
2,000,000$ |
55.6% |
0$ |
0% |
0$ |
0% |
|---|---|---|---|---|---|---|
| Lender | Estimated Conventional | |||||
| Rate | 5.4% | % | % | |||
| Amortization | 25 | |||||
| Term | 5 | |||||
| Maturity Date | ||||||
| Monthly Payment | 12,092$ | 0$ | 0$ | |||
| Interest Cost | 105,853$ | 0$ | 0$ | |||
| Capital Payment | 39,247$ | 0$ | 0$ | |||
| Annual Mortgage Cost | 145,100$ | 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 |
1,600,000$ |
44.4% |
3,600,000$ |
100% |
3,600,000$ |
100% |
|---|---|---|---|---|---|---|
| Net Revenue | 180,791$ | 180,791$ | 180,791$ | |||
| Mortgage Annual Cost | 145,100$ | 0$ | 0$ | |||
| Cash Flow | 35,691$ | 180,791$ | 180,791$ | |||
| Capital Reimbursement | 39,247$ | 0$ | 0$ | |||
| Cash Flow + Capital | 74,938$ | 180,791$ | 180,791$ | |||
| Return on Cash Flow | 2.23% | 5.02% | 5.02% | |||
| Return on Investment | 4.68% | 5.02% | 5.02% | |||
| G.R.M. | 13.29 | 13.29 | 13.29 | |||
| N.R.M. | 19.91 | 19.91 | 19.91 | |||
| Cap. Rate | 5.02% | 5.02% | 5.02% | |||
| Debt Coverage | 1.25 | 55.6% | 0 | 0% | 0 | 0% |
| - Option 1: New Conventional financing at the prevailing market conditions (25 years amortization). |
Please register to access exclusive new content.