LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$475,000

3 Beds

1 Bath

Saint-Jean-Sur-Richelieu QC, J3B 3Y7

MLS® # 24602662

Building Features:

  • Style: Detached
  • Basement: 6 feet and more, Partially finished
  • Driveway: Asphalt
  • Fireplace-Stove: Wood stove
  • Garage: Detached, Double width or more
  • Lot: Fenced, Landscaped
  • Parking: Driveway, Garage
  • Property or unit amenity: Wall-mounted heat pump
  • Proximity: CEGEP, Daycare centre, Golf, Park, Bicycle path, Elementary school, High school, Public transportation
  • Roofing: Elastomeric membrane
  • Siding: Brick
  • Size: 41.0 x 28.0 Feet
  • Window Type: Sliding, Casement
  • Windows: PVC
  • Heating System: Forced air
  • Heating Energy: Electricity
  • Water Supply: Municipality
  • Sewage System: Municipality

Taxes:

  • Municipal Tax: $2,409
  • School Tax: $192
  • Annual Tax Amount: $2,601

Property Assessemnt:

  • Lot Assessment: $166,900
  • Building Assessment: $209,000
  • Total Assessment: $375,900

Property Features:

  • Bedrooms: 3
  • Bathrooms: 1
  • Built in: 1958
  • Lot Depth: 94.0 Feet
  • Lot Frontage: 70.0 Feet
  • Lot Size: 6580.00 Square Feet
  • Zoning: RESI
  • No. of Parking Spaces: 10

Rooms:

  • Kitchen Ground Level 4.88 m x 3.96 m Flooring: Wood
  • Living Ground Level 3.96 m x 4.57 m Flooring: Wood
  • Bedroom Ground Level 3.05 m x 3.35 m Flooring: Wood
  • Bedroom Ground Level 2.74 m x 3.05 m Flooring: Wood
  • Primary Bedroom Ground Level 3.96 m x 3.05 m Flooring: Wood
  • Bathroom Ground Level 1.83 m x 1.83 m Flooring: Ceramic
  • Family Basement Level 7.01 m x 11.58 m Flooring: Concrete
  • Bathroom Basement Level 1.83 m x 2.44 m Flooring: Tiles

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.

Potential Investment Performance

Cumulative ROI

110.1%

Cumulative Market Appreciation

$131,233

Net Operating Income in Year 5

$20,843

Cash on Cash Return in Year 5

-2.3%

Assumptions

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
%
$95,000
Mortgage Amount $380,000
Mortgage Payment
%
$1,971

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,175
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Total Operating Expenses $657
Net Operating Income $1,518
Debt Service
Mortgage Payment $1,971
Net Cash Flow -$453

Cap Rate

3.84%

Acquistion Costs

Down Payment $95,000
Land Transfer Tax $0
Legal Fees $1,500
Adjustments $0
Appraisal $500
Total Acquisition Costs $97,000

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Down Payment $95,000 - - - - - - - - -
Closing Costs $2,000 - - - - - - - - -
Mortgage Paydown $5,912$6,196$6,494$6,806$7,133$7,476$7,835$8,212$8,607$9,020
Total $102,912$6,196$6,494$6,806$7,133$7,476$7,835$8,212$8,607$9,020
Cash Invested $102,912$109,108$115,603$122,409$129,543$137,020$144,856$153,068$161,675$170,696
Rental Cash Flows
Rent and other income $26,108$26,891$27,698$28,529$29,385$30,266$31,174$32,110$33,073$34,065
Operating Expenses -$7,891-$8,083-$8,281-$8,484-$8,692-$8,905-$9,124-$9,348-$9,578-$9,814
Mortgage Payment -$23,659-$23,659-$23,659-$23,659-$23,659-$23,659-$23,659-$23,659-$23,659-$23,659
Net Cash Flow -$5,442-$4,852-$4,243-$3,614-$2,966-$2,298-$1,609-$898-$165$591
Returns
Property Price Appreciation $23,750$24,937$26,184$27,493$28,868$30,311$31,827$33,418$35,089$36,844
Mortgage Paydown $5,912$6,196$6,494$6,806$7,133$7,476$7,835$8,212$8,607$9,020
Net Cash Flow -$5,442-$4,852-$4,243-$3,614-$2,966-$2,298-$1,609-$898-$165$591
Total Return $24,219$26,281$28,435$30,685$33,035$35,489$38,053$40,732$43,531$46,456
Cumulative Return $24,219$50,501$78,937$109,622$142,657$178,147$216,201$256,933$300,465$346,922
Investment Metrics
Cumulative ROI 23.5% 46.3% 68.3% 89.6% 110.1% 130.0% 149.3% 167.9% 185.8% 203.2%
Cash On Cash -5.3% -4.4% -3.7% -3.0% -2.3% -1.7% -1.1% -0.6% -0.1% 0.3%

Location of 142 Rue St-Maurice, Saint-Jean-sur-Richelieu, QC, J3B 3Y7

Demographic Information of 142 Rue St-Maurice, Saint-Jean-sur-Richelieu, QC, J3B 3Y7

Life Stage

Midlife Families

Employment Type

Blue Collar/Primary, Blue Collar/Service Sector

Average Household Income

$104,626.56

Average Number of Children

1.65

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

16.4 %

High school certificate or equivalent

25.95 %

Apprenticeship trade certificate/diploma

17.73 %

College/non-university certificate

18.93 %

University certificate (below bachelor)

2.31 %

University Degree

18.68 %

Commuter

Travel To Work

By Car

94.33 %

By Public Transit

0.29 %

By Walking

1.56 %

By Bicycle

0.0 %

By Other Methods

3.82 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

11.67 %

Houses

88.33 %

Own Vs. Rent