Dashboard Logo

539 Albert St

Kingston, Ontario, K7K 4M5

Property 0
0/1

Purchase Price

$725k

Target

$725k

Investment Metrics

  • Cash on Cash

    3.33%

  • Principal Recapture

    27.23%

  • Passive Appreciation

    48.04%

  • Debt Coverage

    1.04

  • Total ROI Year 1

    78.60%

  • Cap Rate (Purchase)

    5.69%

  • Monthly NOI

    $3,435.12

    ($41,221.45/yr)

  • Cash Flow

    $125.51

  • Purchase Price

    $725,000.00

  • Monthly Payment

    $3,309.61

  • Other Income

    $4,700.00

  • Total Income

    $4,700.00

  • Net Operating Income

    $3,435.12