Immeubles Gloria
5558-5566 10e Avenue, Rosemont
5 residential units, 0 commercial units | 2,149,000$

Investment Analysis

LISTED PRICE
2,149,000$
  
2,149,000$
  
2,149,000$
  
Purchase Price (estimated) 2,149,000$ 100% 2,149,000$ 100% 2,149,000$ 100%
Other Cost 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
PURCHASE PRICE
2,149,000$
 100%
2,149,000$
 100%
2,149,000$
 100%
Financing Type CMHC MLI Select (50 pts) CMHC (regular)
1st MORTGAGE AMOUNT
1,690,000$
 78.6%
1,425,000$
 66.3%
0$
 0%
Lender CMHC MLI Select CMHC (regular)
Rate 4.15% 4.15% %
Amortization 40 40
Term 5 5
Maturity Date
Monthly Payment 7,184$ 6,058$ 0$
Interest Cost 69,218$ 58,364$ 0$
Capital Payment 16,991$ 14,326$ 0$
Annual Mortgage Cost 86,209$ 72,691$ 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
459,000$
 21.4%
724,000$
 33.7%
2,149,000$
 100%
Net Revenue 94,474$ 94,474$ 94,474$
Mortgage Annual Cost 86,209$ 72,691$ 0$
Cash Flow 8,265$ 21,783$ 94,474$
Capital Reimbursement 16,991$ 14,326$ 0$
Cash Flow + Capital 25,256$ 36,109$ 94,474$
Return on Cash Flow 1.8% 3% 4.39%
Return on Investment 5.5% 4.98% 4.39%
G.R.M. 16.85 16.85 16.85
N.R.M. 22.75 22.75 22.75
Cost per Unit 429,800$ 429,800$ 429,800$
Cap. Rate 4.39% 4.39% 4.39%
Debt Coverage 1.1 78.6% 1.3 66.3% 0 0%

Notes

- Option 1: New CMHC MLI Select 50 points financing with the energy efficiency criteria. - Option 2: New regular CMHC financing.
Top