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
850,000$
 61.8%
820,000$
 59.6%
785,000$
 57.1%
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 3,399$ 3,390$ 3,385$
Interest Cost 35,712$ 34,426$ 32,923$
Capital Payment 5,079$ 6,250$ 7,703$
Annual Mortgage Cost 40,791$ 40,675$ 40,626$
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
525,000$
 38.2%
555,000$
 40.4%
590,000$
 42.9%
Net Revenue 44,796$ 44,796$ 44,796$
Mortgage Annual Cost 40,791$ 40,675$ 40,626$
Cash Flow 4,005$ 4,121$ 4,170$
Capital Reimbursement 5,079$ 6,250$ 7,703$
Cash Flow + Capital 9,084$ 10,371$ 11,873$
Return on Cash Flow 0.76% 0.74% 0.7%
Return on Investment 1.73% 1.86% 2.01%
G.R.M. 18.27 18.27 18.27
N.R.M. 30.69 30.69 30.69
Cost per Unit 275,000$ 275,000$ 275,000$
Cap. Rate 3.25% 3.25% 3.25%
Debt Coverage 1.1 61.8% 1.1 59.6% 1.1 57.1%

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