Immeubles Gloria
7141 Champchevrier, Anjou
5 residential units, 0 commercial units | 1,375,000$

Investment Analysis

LISTED PRICE
1,375,000$
  
1,375,000$
  
1,375,000$
  
Purchase Price (estimated) 1,375,000$ 100% 1,375,000$ 100% 1,375,000$ 100%
Other Cost 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
PURCHASE PRICE
1,375,000$
 100%
1,375,000$
 100%
1,375,000$
 100%
Financing Type CMHC MLI Select (100 pts) CMHC MLI Select (70 pts) CMHC MLI Select (50 pts)
1st MORTGAGE AMOUNT
820,000$
 59.6%
795,000$
 57.8%
760,000$
 55.3%
Lender CMHC MLI Select CMHC MLI Select CMHC (regular)
Rate 4.25% 4.25% 4.25%
Amortization 50 45 40
Term 5 5 5
Maturity Date
Monthly Payment 3,279$ 3,286$ 3,278$
Interest Cost 34,451$ 33,376$ 31,875$
Capital Payment 4,899$ 6,059$ 7,457$
Annual Mortgage Cost 39,351$ 39,435$ 39,332$
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
555,000$
 40.4%
580,000$
 42.2%
615,000$
 44.7%
Net Revenue 43,236$ 43,236$ 43,236$
Mortgage Annual Cost 39,351$ 39,435$ 39,332$
Cash Flow 3,885$ 3,801$ 3,904$
Capital Reimbursement 4,899$ 6,059$ 7,457$
Cash Flow + Capital 8,784$ 9,860$ 11,361$
Return on Cash Flow 0.69% 0.65% 0.63%
Return on Investment 1.58% 1.69% 1.84%
G.R.M. 18.27 18.27 18.27
N.R.M. 31.8 31.8 31.8
Cost per Unit 275,000$ 275,000$ 275,000$
Cap. Rate 3.14% 3.14% 3.14%
Debt Coverage 1.1 59.6% 1.1 57.8% 1.1 55.3%

Notes

- Option 1: New CMHC MLI Select 100 points financing (energy efficiency and/or affordability). - Option 2: New CMHC MLI Select 70 points financing (energy efficiency and/or affordability). - Option 3: New CMHC MLI Select 50 points financing (energy efficiency or affordability).
Top