4 Plex
Kingston, Ontario, K7K 1G9
Purchase
$948k
Cap Rate
5.2%
Total ROI (Year 1)
15.65%
4 Plex
Kingston, Ontario, K7K 1G9
0/1
Purchase Price
$948k
Target
$977k
Investment Metrics
Cash on Cash
3.72%
Principal Recapture
3.86%
Passive Appreciation
8.07%
Debt Coverage
1.3
Total ROI Year 1
15.65%
Cap Rate (Purchase)
5.19%
Monthly NOI
$4,101.44
($49,217.32/yr)
Investment Metrics
Cash on Cash
6.75%
Principal Recapture
4.01%
Passive Appreciation
8.31%
Forced Appreciation
42.69%
Debt Coverage
1.5
Total ROI Year 1
61.77%
Cap Rate (Purchase)
5.97%
Cap Rate (Market)
6.00%
Value increase
19.12%
Monthly NOI
$4,885
($58,626/yr)
Summary not available
Cash Flow
$945.90
Purchase Price
$948,000.00
Monthly Payment
$3,155.54
Other Income
$0.00
Total Income
$0.00
Net Operating Income
$4,101.44