Immeubles Gloria
2525 Rachel E., Plateau-Mont-Royal
16 residential units, 0 commercial units | 6,095,000$

Investment Analysis

LISTED PRICE
6,095,000$
  
6,095,000$
  
6,095,000$
  
Purchase Price (estimated) 6,095,000$ 100% 6,095,000$ 100% 6,095,000$ 100%
Other Cost 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
PURCHASE PRICE
6,095,000$
 100%
6,095,000$
 100%
6,095,000$
 100%
Financing Type Assumption CMHC (regular)
1st MORTGAGE AMOUNT
5,420,377$
 88.9%
3,740,000$
 61.4%
0$
 0%
Lender National Bank CMHC CMHC (regular)
Rate 4.05% 4.25% %
Amortization 48 40
Term 3 5
Maturity Date 2028-12-01
Monthly Payment 21,241$ 16,130$ 0$
Interest Cost 217,003$ 156,857$ 0$
Capital Payment 37,891$ 36,698$ 0$
Annual Mortgage Cost 254,894$ 193,555$ 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
674,623$
 11.1%
2,355,000$
 38.6%
6,095,000$
 100%
Net Revenue 255,543$ 255,543$ 255,543$
Mortgage Annual Cost 254,894$ 193,555$ 0$
Cash Flow 649$ 61,988$ 255,543$
Capital Reimbursement 37,891$ 36,698$ 0$
Cash Flow + Capital 38,540$ 98,686$ 255,543$
Return on Cash Flow 0.09% 2.63% 4.19%
Return on Investment 5.71% 4.19% 4.19%
G.R.M. 17.33 17.33 17.33
N.R.M. 23.85 23.85 23.85
Cost per Unit 380,938$ 380,938$ 380,938$
Cap. Rate 4.19% 4.19% 4.19%
Debt Coverage 1 88.9% 1.32 61.4% 0 0%

Notes

- Option 1: Assumption of the existing CMHC MLI Select 100 points (energy efficiency) with National Bank. - Option 2: New regular CMHC financing.
Top