LISTED PRICE |
1,650,000$ |
1,650,000$ |
1,650,000$ |
|||
|---|---|---|---|---|---|---|
| Purchase Price (estimated) | 1,650,000$ | 100% | 1,650,000$ | 100% | 1,650,000$ | 100% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
PURCHASE PRICE |
1,650,000$ |
100% |
1,650,000$ |
100% |
1,650,000$ |
100% |
|---|---|---|---|---|---|---|
| Financing Type | Mortgage Estimated | |||||
1st MORTGAGE AMOUNT |
1,035,000$ |
62.7% |
0$ |
0% |
0$ |
0% |
|---|---|---|---|---|---|---|
| Lender | Estimated Conventional | |||||
| Rate | 4.5% | 4.25% | % | |||
| Amortization | 25 | 25 | ||||
| Term | 5 | 5 | ||||
| Maturity Date | ||||||
| Monthly Payment | 5,728$ | 0$ | 0$ | |||
| Interest Cost | 45,677$ | 0$ | 0$ | |||
| Capital Payment | 23,065$ | 0$ | 0$ | |||
| Annual Mortgage Cost | 68,741$ | 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 |
615,000$ |
37.3% |
1,650,000$ |
100% |
1,650,000$ |
100% |
|---|---|---|---|---|---|---|
| Net Revenue | 86,193$ | 85,599$ | 86,193$ | |||
| Mortgage Annual Cost | 68,741$ | 0$ | 0$ | |||
| Cash Flow | 17,452$ | 85,599$ | 86,193$ | |||
| Capital Reimbursement | 23,065$ | 0$ | 0$ | |||
| Cash Flow + Capital | 40,517$ | 85,599$ | 86,193$ | |||
| Return on Cash Flow | 2.83% | 5.18% | 5.22% | |||
| Return on Investment | 6.58% | 5.18% | 5.22% | |||
| G.R.M. | 15.63 | 15.63 | 15.63 | |||
| N.R.M. | 19.14 | 19.28 | 19.14 | |||
| Cost per Unit | 412,500$ | 412,500$ | 412,500$ | |||
| Cap. Rate | 5.22% | 5.18% | 5.22% | |||
| Debt Coverage | 1.25 | 62.7% | 0 | 0% | 0 | 0% |
| - Option 1: New Conventional financing at the prevailing market conditions. |
Please register to access exclusive new content.