LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$599,000 +GST/QST

4 Beds

1 Bath

Saint-Jean-Sur-Richelieu QC, J2W 2H6

MLS® # 10488378

Building Features:

  • Style: Detached
  • Water Supply: Municipality
  • Sewage System: Municipality

Taxes:

  • Municipal Tax: $0
  • School Tax: $0
  • Annual Tax Amount: $0

Property Features:

  • Bedrooms: 2+2
  • Bathrooms: 1
  • Lot Depth: 46.26 Metre
  • Lot Frontage: 14.12 Metre
  • Lot Size: 674.00 Square Metres
  • Zoning: RESI

Rooms:

  • Foyer Ground Level 1.68 m x 2.01 m Flooring: Ceramic
  • Living Ground Level 4.17 m x 3.02 m Flooring: Other
  • Dining Ground Level 3.23 m x 2.44 m Flooring: Other
  • Kitchen Ground Level 2.54 m x 3.53 m Flooring: Other
  • Primary Bedroom Ground Level 3.63 m x 3.66 m Flooring: Other
  • Bathroom Ground Level 2.67 m x 2.51 m Flooring: Ceramic
  • Bedroom Ground Level 3.68 m x 3.15 m Flooring: Other
  • Family Basement Level 4.93 m x 7.26 m Flooring: Concrete
  • Bedroom Basement Level 3.56 m x 2.79 m Flooring: Concrete
  • Laundry Basement Level 2.46 m x 2.59 m Flooring: Concrete
  • Bedroom Basement Level 3.56 m x 2.79 m Flooring: Concrete
  • Storage Basement Level 2.92 m x 2.74 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.

Real Estate Investing Made Simple: See the RLP InvestorsEdge™ Proforma in Action

Potential Investment Performance

Cumulative ROI

115.2%

Cumulative Market Appreciation

$165,492

Net Operating Income in Year 5

$27,913

Cash on Cash Return in Year 5

-1.3%

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
%
$119,800
Mortgage Amount $479,200
Mortgage Payment
%
$2,486

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,813
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Total Operating Expenses $776
Net Operating Income $2,037
Debt Service
Mortgage Payment $2,486
Net Cash Flow -$449

Cap Rate

4.08%

Acquistion Costs

Down Payment $119,800
Land Transfer Tax $0
Legal Fees $1,500
Adjustments $0
Appraisal $500
Total Acquisition Costs $121,800

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Down Payment $119,800 - - - - - - - - -
Closing Costs $2,000 - - - - - - - - -
Mortgage Paydown $7,455$7,814$8,189$8,583$8,995$9,428$9,881$10,356$10,854$11,375
Total $129,255$7,814$8,189$8,583$8,995$9,428$9,881$10,356$10,854$11,375
Cash Invested $129,255$137,070$145,259$153,843$162,839$172,267$182,148$192,505$203,359$214,735
Rental Cash Flows
Rent and other income $33,756$34,768$35,811$36,886$37,992$39,132$40,306$41,515$42,761$44,043
Operating Expenses -$9,312-$9,543-$9,780-$10,024-$10,274-$10,530-$10,793-$11,063-$11,340-$11,624
Mortgage Payment -$29,836-$29,836-$29,836-$29,836-$29,836-$29,836-$29,836-$29,836-$29,836-$29,836
Net Cash Flow -$5,392-$4,611-$3,805-$2,974-$2,118-$1,234-$323$615$1,583$2,582
Returns
Property Price Appreciation $29,950$31,447$33,019$34,670$36,404$38,224$40,135$42,142$44,249$46,462
Mortgage Paydown $7,455$7,814$8,189$8,583$8,995$9,428$9,881$10,356$10,854$11,375
Net Cash Flow -$5,392-$4,611-$3,805-$2,974-$2,118-$1,234-$323$615$1,583$2,582
Total Return $32,013$34,650$37,403$40,279$43,282$46,418$49,693$53,114$56,687$60,420
Cumulative Return $32,013$66,663$104,067$144,347$187,629$234,047$283,740$336,855$393,543$453,963
Investment Metrics
Cumulative ROI 24.8% 48.6% 71.6% 93.8% 115.2% 135.9% 155.8% 175.0% 193.5% 211.4%
Cash On Cash -4.2% -3.4% -2.6% -1.9% -1.3% -0.7% -0.2% 0.3% 0.8% 1.2%

Location of Ch. St-André, Saint-Jean-sur-Richelieu, QC, J2W 2H6

Demographic Information of Ch. St-André, Saint-Jean-sur-Richelieu, QC, J2W 2H6

Life Stage

Midlife Families

Employment Type

Mixed

Average Household Income

$147,207.60

Average Number of Children

1.86

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

15.34 %

High school certificate or equivalent

19.58 %

Apprenticeship trade certificate/diploma

16.0 %

College/non-university certificate

23.49 %

University certificate (below bachelor)

1.62 %

University Degree

23.97 %

Commuter

Travel To Work

By Car

94.58 %

By Public Transit

1.72 %

By Walking

0.0 %

By Bicycle

0.33 %

By Other Methods

3.37 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

17.71 %

Houses

82.29 %

Own Vs. Rent