LISTED PRICE |
3,725,000$ |
3,725,000$ |
3,725,000$ |
|||
|---|---|---|---|---|---|---|
| Purchase Price (estimated) | 3,725,000$ | 100% | 3,725,000$ | 100% | 3,725,000$ | 100% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
| Other Cost | 0$ | 0% | 0$ | 0% | 0$ | 0% |
PURCHASE PRICE |
3,725,000$ |
100% |
3,725,000$ |
100% |
3,725,000$ |
100% |
|---|---|---|---|---|---|---|
| Financing Type | Mortgage Estimated | Mortgage Estimated | No Financing | |||
1st MORTGAGE AMOUNT |
1,890,000$ |
50.7% |
1,685,000$ |
45.2% |
0$ |
0% |
|---|---|---|---|---|---|---|
| Lender | Estimated Conventional | Estimated Conventional | ||||
| Rate | 5.25% | 5.25% | % | |||
| Amortization | 25 | 20 | ||||
| Term | 5 | 5 | ||||
| Maturity Date | ||||||
| Monthly Payment | 11,263$ | 11,301$ | 0$ | |||
| Interest Cost | 97,263$ | 86,348$ | 0$ | |||
| Capital Payment | 37,891$ | 49,265$ | 0$ | |||
| Annual Mortgage Cost | 135,154$ | 135,614$ | 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 |
1,835,000$ |
49.3% |
2,040,000$ |
54.8% |
3,725,000$ |
100% |
|---|---|---|---|---|---|---|
| Net Revenue | 169,371$ | 169,371$ | 169,371$ | |||
| Mortgage Annual Cost | 135,154$ | 135,614$ | 0$ | |||
| Cash Flow | 34,217$ | 33,757$ | 169,371$ | |||
| Capital Reimbursement | 37,891$ | 49,265$ | 0$ | |||
| Cash Flow + Capital | 72,108$ | 83,022$ | 169,371$ | |||
| Return on Cash Flow | 1.86% | 1.65% | 4.54% | |||
| Return on Investment | 3.92% | 4.06% | 4.54% | |||
| G.R.M. | 14.9 | 14.9 | 14.9 | |||
| N.R.M. | 21.99 | 21.99 | 21.99 | |||
| Cap. Rate | 4.54% | 4.54% | 4.54% | |||
| Debt Coverage | 1.25 | 50.7% | 1.25 | 45.2% | 0 | 0% |
| - Option 1 : New conventional financing at the current market conditions (25 years amortization). - Option 2 : New conventional financing at the current market conditions (20 years amortization). |
Please register to access exclusive new content.