Immeubles Gloria
6630-6636 Pie-IX, Rosemont
12 residential units, 0 commercial units | 2,595,000$

Investment Analysis

LISTED PRICE
2,595,000$
  
2,595,000$
  
2,595,000$
  
Purchase Price (estimated) 2,595,000$ 100% 2,595,000$ 100% 2,595,000$ 100%
Other Cost 0$ 0% 0$ 0% 0$ 0%
Other Cost 0$ 0% 0$ 0% 0$ 0%
PURCHASE PRICE
2,595,000$
 100%
2,595,000$
 100%
2,595,000$
 100%
Financing Type CMHC MLI Select (100 pts) CMHC MLI Select (70 pts) CMHC MLI Select (50 pts)
1st MORTGAGE AMOUNT
2,100,000$
 80.9%
2,025,000$
 78%
1,940,000$
 74.8%
Lender CMHC MLI Select CMHC MLI Select CMHC MLI Select
Rate 4% 4% 4%
Amortization 50 45 40
Term 5 5 5
Maturity Date
Monthly Payment 8,054$ 8,049$ 8,068$
Interest Cost 83,063$ 80,034$ 76,596$
Capital Payment 13,586$ 16,550$ 20,224$
Annual Mortgage Cost 96,649$ 96,585$ 96,820$
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
495,000$
 19.1%
570,000$
 22%
655,000$
 25.2%
Net Revenue 106,430$ 106,430$ 106,430$
Mortgage Annual Cost 96,649$ 96,585$ 96,820$
Cash Flow 9,781$ 9,845$ 9,610$
Capital Reimbursement 13,586$ 16,550$ 20,224$
Cash Flow + Capital 23,367$ 26,395$ 29,834$
Return on Cash Flow 1.97% 1.72% 1.46%
Return on Investment 4.72% 4.63% 4.55%
G.R.M. 16.95 16.95 16.95
N.R.M. 24.38 24.38 24.38
Cost per Unit 216,250$ 216,250$ 216,250$
Cap. Rate 4.1% 4.1% 4.1%
Debt Coverage 1.1 80.9% 1.1 78% 1.1 74.8%

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