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% |
| - Analysis based on a new conventional financing at the prevailing market conditions. |
Please register to access exclusive new content.