$284,700

2 Beds

1 Bath

QuickQuote^TM: Not Available

Saint-Blaise-Sur-Richelieu QC, J0J 1W0

MLS® # 10390807

Building Features:

Style: Detached
Basement: Low (less than 6 feet)
Distinctive Features: No rear neighbours
Driveway: Double width or more, Unpaved
Foundation: Poured concrete
Parking: Driveway
Property or unit amenity: Water softener
Roofing: Asphalt shingles
Siding: Vinyl
Size: 20.0 x 28.0 Feet
Topography: Flat
View: View of the water
Water (access): Access, Waterfront, Navigable
Window Type: Sliding
Windows: PVC
Heating Energy: Electricity
Water Supply: Artesian well
Sewage System: Disposal field, Septic tank

Taxes:

Municipal Tax: $1,200
School Tax: $106
Annual Tax Amount: $1,306

Expenses:

Electric: $1,410

Property Assessemnt:

Lot Assessment: $111,700
Building Assessment: $89,300
Total Assessment: $201,000

Property Features:

Bedrooms: 2
Bathrooms: 1
Lot Depth: 60.73 Metre
Lot Frontage: 13.11 Metre
Lot Size: 736.90 Square Metres
Zoning: RESI
No. of Parking Spaces: 6

Rooms:

Bedroom Ground Level 2.67 m x 2.64 m Flooring: Carpet
Kitchen Ground Level 2.90 m x 2.74 m Flooring: Linoleum
Dining Ground Level 2.90 m x 2.74 m Flooring: Linoleum
Living Ground Level 5.00 m x 2.74 m Flooring: Carpet
Bedroom Ground Level 2.67 m x 2.64 m Flooring: Carpet
Bathroom Ground Level 1.68 m x 2.74 m Flooring: Linoleum
Storage Basement Level 6.10 m x 8.53 m Flooring: Concrete

Convert Measurement to:

Data provided by: Centris - 600 Ch Du Golf, Ile -Des -Soeurs, Quebec H3E 1A8
All information displayed is believed to be accurate but is not guaranteed and should be independently verified. No warranties or representations are made of any kind. Copyright© 2021 All Rights Reserved.

More Detail

Less Detail

Rating:

Notes:

Frédéric Leblanc

Courtier Immobilier Royal LePage Excellence , Real Estate Agency*

Mobile:514.880.5325

Ask about this property

Are you currently working with an agent? No Yes

reCaptcha verification required.

By clicking the submit button you are agreeing to our terms of use and giving us expressed written consent to contact you.

Potential Investment Performance

Cumulative ROI

162.5%

Cumulative Market Appreciation

$78,657

Net Operating Income in Year 5

$21,456

Cash on Cash Return in Year 5

9.1%

Assumptions

Market Appreciation Per Year

Rent Increase Per Year

Expense Increase Per Year

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price	$
Down Payment %	$56,940
Mortgage Amount	$227,760
Mortgage Payment %	$1,181

Cash Flow Calculator

monthly

yearly

Income
Gross Rental Income Powered By	$
Vacancy Rate %	$
Other	$
Gross Operating Income	$2,108

Operating Expenses
Management Fees %	$
Property Tax	$
Repair Reserve %	$
Insurance	$
Total Operating Expenses	$540
Net Operating Income	$1,567

Debt Service
Mortgage Payment	$1,181

Net Cash Flow	$386

Cap Rate

6.61%

Acquistion Costs

Down Payment $56,940

Land Transfer Tax $0

Legal Fees $1,500

Adjustments $0

Appraisal $500

Total Acquisition Costs $58,940

Components of Return

Potential Returns

	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10
Investments
Down Payment	$56,940	-	-	-	-	-	-	-	-	-
Closing Costs	$2,000	-	-	-	-	-	-	-	-	-
Mortgage Paydown	$3,543	$3,714	$3,892	$4,079	$4,275	$4,481	$4,696	$4,922	$5,158	$5,406
Total	$62,483	$3,714	$3,892	$4,079	$4,275	$4,481	$4,696	$4,922	$5,158	$5,406
Cash Invested	$62,483	$66,197	$70,090	$74,169	$78,445	$82,926	$87,623	$92,545	$97,704	$103,111

Rental Cash Flows
Rent and other income	$25,302	$26,061	$26,843	$27,649	$28,478	$29,333	$30,213	$31,119	$32,052	$33,014
Operating Expenses	-$6,487	-$6,650	-$6,818	-$6,991	-$7,167	-$7,349	-$7,535	-$7,726	-$7,923	-$8,124
Mortgage Payment	-$14,181	-$14,181	-$14,181	-$14,181	-$14,181	-$14,181	-$14,181	-$14,181	-$14,181	-$14,181
Net Cash Flow	$4,634	$5,230	$5,844	$6,477	$7,129	$7,802	$8,496	$9,211	$9,948	$10,708

Returns
Property Price Appreciation	$14,235	$14,946	$15,694	$16,478	$17,302	$18,167	$19,076	$20,030	$21,031	$22,083
Mortgage Paydown	$3,543	$3,714	$3,892	$4,079	$4,275	$4,481	$4,696	$4,922	$5,158	$5,406
Net Cash Flow	$4,634	$5,230	$5,844	$6,477	$7,129	$7,802	$8,496	$9,211	$9,948	$10,708
Total Return	$22,413	$23,891	$25,430	$27,035	$28,708	$30,451	$32,269	$34,163	$36,139	$38,198
Cumulative Return	$22,413	$46,304	$71,735	$98,770	$127,478	$157,930	$190,199	$224,363	$260,502	$298,701

Investment Metrics
Cumulative ROI	35.9%	69.9%	102.3%	133.2%	162.5%	190.4%	217.1%	242.4%	266.6%	289.7%
Cash On Cash	7.4%	7.9%	8.3%	8.7%	9.1%	9.4%	9.7%	10.0%	10.2%	10.4%