Immeubles Gloria
Mont-Royal E., Plateau-Mont-Royal
2 residential units, 1 commercial unit

Investment Analysis

LISTED PRICE
0$
 
0$
 
0$
 
Purchase Price (estimated) 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
PURCHASE PRICE
0$
0%
0$
0%
0$
0%
Financing Type Mortgage Estimated Mortgage Estimated
1st MORTGAGE AMOUNT
1,150,000$
0%
1,150,000$
0%
0$
0%
Lender Estimated Conventional Estimated Conventional
Rate 3.25% 3.25% %
Amortization 25 25
Term 5 5
Maturity Date
Monthly Payment 5,591$ 5,591$ 0$
Interest Cost 36,677$ 36,677$ 0$
Capital Payment 30,414$ 30,414$ 0$
Annual Mortgage Cost 67,091$ 67,091$ 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
-1,150,000$
0%
-1,150,000$
0%
0$
0%
Net Revenue 88,697$ 88,697$ 88,697$
Mortgage Annual Cost 67,091$ 67,091$ 0$
Cash Flow 21,607$ 21,607$ 88,697$
Capital Reimbursement 30,414$ 30,414$ 0$
Cash Flow + Capital 52,021$ 52,021$ 88,697$
Return on Cash Flow
Return on Investment
G.R.M. 0 0 0
N.R.M. 0 0 0
Cap. Rate 0% 0% 0%
Debt Coverage 1.32 0% 1.32 0% 0 0%

Notes

- Analysis based on a new conventional financing at the prevailing market conditions.
Top