In simulation mode. So, those figures aren't the real ones. Don't forget to undo simulation when done.

Unit status Scenario atrisk

Real figure to 28 Jul 2026

Property --> Lease/mo. Date acquis.(an) End lease(mo)	Bank_Dr 1,850.00 01/01/2023 (3) 31/03/2027 (8)	Beaver 1,960.00 07/07/2022 (4) 31/01/2027 (6)	Geneva 2,050.00 30/06/2022 (4) 31/03/2027 (8)	Lansdowne 2,100.00 26/03/2012 (14) 30/09/2026 (2)	Oriole 0.00 21/01/2021 (5) 31/12/2053 (333)	Total (n=5)
Rent(1)	Todate: 0.00 Est: 1,850.00x0mo--> 0.00 Tot: 0.00	Todate: 0.00 Est: 1,960.00x0mo--> 0.00 Tot: 0.00	Todate: 0.00 Est: 2,050.00x0mo--> 0.00 Tot: 0.00	Todate: 0.00 Est: 2,100.00x0mo--> 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x0mo--> 0.00 Tot: 0.00	0.00
AnnualTax	Todate: 0.00 Est: 283.00x8mo--> : 2,264.00 Tot: 2,264.00	Todate: 0.00 Est: 384.00x6mo--> : 2,304.00 Tot: 2,304.00	Todate: 0.00 Est: 411.00x8mo--> : 3,288.00 Tot: 3,288.00	Todate: 0.00 Est: 475.00x2mo--> : 950.00 Tot: 950.00	Todate: 0.00 Est: 215.00x333mo--> : 71,595.00 Tot: 71,595.00	-80,401.00
Boutchoux	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
CommissionsLease	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Electricity	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Groceries+Gaz	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
HOA	Todate: 0.00 Est: 464.00x8mo--> : 3,712.00 Tot: 3,712.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 518.00x333mo--> : 172,494.00 Tot: 172,494.00	-176,206.00
HomeOwnerInsurance	Todate: 0.00 Est: 195.00x8mo--> : 1,560.00 Tot: 1,560.00	Todate: 0.00 Est: 340.00x6mo--> : 2,040.00 Tot: 2,040.00	Todate: 0.00 Est: 300.00x8mo--> : 2,400.00 Tot: 2,400.00	Todate: 0.00 Est: 145.00x2mo--> : 290.00 Tot: 290.00	Todate: 0.00 Est: 96.00x333mo--> : 31,968.00 Tot: 31,968.00	-38,258.00
Household_HOA	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
InterestMortgage	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
IntérêtsBancaires	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Leisure	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Management	Todate: 0.00 Est: 148.00x8mo--> : 1,184.00 Tot: 1,184.00	Todate: 0.00 Est: 156.80x6mo--> : 940.80 Tot: 940.80	Todate: 0.00 Est: 164.00x8mo--> : 1,312.00 Tot: 1,312.00	Todate: 0.00 Est: 168.00x2mo--> : 336.00 Tot: 336.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	-3,772.80
PrivateInsurance	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Repairs	Todate: 0.00 Est: 500.00x8mo--> : 4,000.00 Tot: 4,000.00	Todate: 0.00 Est: 500.00x6mo--> : 3,000.00 Tot: 3,000.00	Todate: 0.00 Est: 500.00x8mo--> : 4,000.00 Tot: 4,000.00	Todate: 0.00 Est: 500.00x2mo--> : 1,000.00 Tot: 1,000.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	-12,000.00
RevenusDivers	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Roth_IRA	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
TV-Internet-Phone	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Water	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Others	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x6mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x8mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x2mo--> : 0.00 Tot: 0.00	Todate: 0.00 Est: 0.00x333mo--> : 0.00 Tot: 0.00	0.00
Dépenses (2)	-12,720.00	-8,284.80	-11,000.00	-2,576.00	-276,057.00	-310,637.80
Profits/Pertes (3)=(1-2)	-12,720.00	-8,284.80	-11,000.00	-2,576.00	-276,057.00	-310,637.80
Valeur aux livres -- Patrimoine
Sale cost (7)	0.00	0.00	0.00	0.00	0.00	0.00
Buying cost (4)	226,609.42	266,170.00	257,135.00	60,444.80	67,551.60	877,910.82
Due to bank(7')	0.00	0.00	0.00	0.00	0.00	0.00
Benef or AtRisk/sale (7'')=7-(4-7')	-226,609.42	-266,170.00	-257,135.00	-60,444.80	-67,551.60	-877,910.82
Owner in/out pocket (8)=(3+7'')	-239,329.42	-274,454.80	-268,135.00	-63,020.80	-343,608.60	-1,188,548.62