Property -->
Lease/mo.
Date acquis.(an)
End lease(mo) |
|
|
|
|
|
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: 2,025.00x0mo--> 0.00
Tot: 0.00 |
Todate: 0.00
Est: 2,100.00x0mo--> 0.00
Tot: 0.00 |
Todate: 0.00
Est: 4,100.00x0mo--> 0.00
Tot: 0.00 |
0.00 |
AnnualTax |
Todate: 0.00
Est: 283.00x10mo--> : 2,830.00
Tot: 2,830.00 |
Todate: 0.00
Est: 384.00x8mo--> : 3,072.00
Tot: 3,072.00 |
Todate: 0.00
Est: 411.00x10mo--> : 4,110.00
Tot: 4,110.00 |
Todate: 0.00
Est: 475.00x3mo--> : 1,425.00
Tot: 1,425.00 |
Todate: 0.00
Est: 215.00x335mo--> : 72,025.00
Tot: 72,025.00 |
-83,462.00 |
Boutchoux |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
CommissionsLease |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Electricity |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Groceries+Gaz |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
HOA |
Todate: 0.00
Est: 464.00x10mo--> : 4,640.00
Tot: 4,640.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 518.00x335mo--> : 173,530.00
Tot: 173,530.00 |
-178,170.00 |
HomeOwnerInsurance |
Todate: 0.00
Est: 195.00x10mo--> : 1,950.00
Tot: 1,950.00 |
Todate: 0.00
Est: 340.00x8mo--> : 2,720.00
Tot: 2,720.00 |
Todate: 0.00
Est: 280.00x10mo--> : 2,800.00
Tot: 2,800.00 |
Todate: 0.00
Est: 145.00x3mo--> : 435.00
Tot: 435.00 |
Todate: 0.00
Est: 96.00x335mo--> : 32,160.00
Tot: 32,160.00 |
-40,065.00 |
Household_HOA |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
InterestMortgage |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Leisure |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Management |
Todate: 0.00
Est: 148.00x10mo--> : 1,480.00
Tot: 1,480.00 |
Todate: 0.00
Est: 156.80x8mo--> : 1,254.40
Tot: 1,254.40 |
Todate: 0.00
Est: 162.00x10mo--> : 1,620.00
Tot: 1,620.00 |
Todate: 0.00
Est: 168.00x3mo--> : 504.00
Tot: 504.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
-4,858.40 |
PrivateInsurance |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Repairs |
Todate: 0.00
Est: 500.00x10mo--> : 5,000.00
Tot: 5,000.00 |
Todate: 0.00
Est: 500.00x8mo--> : 4,000.00
Tot: 4,000.00 |
Todate: 0.00
Est: 500.00x10mo--> : 5,000.00
Tot: 5,000.00 |
Todate: 0.00
Est: 500.00x3mo--> : 1,500.00
Tot: 1,500.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
-15,500.00 |
RevenusDivers |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Roth_IRA |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
TV-Internet-Phone |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Water |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Others |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x8mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x3mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x335mo--> : 0.00
Tot: 0.00 |
0.00 |
Dépenses (2) |
-15,900.00 |
-11,046.40 |
-13,530.00 |
-3,864.00 |
-277,715.00 |
-322,055.40 |
Profits/Pertes
(3)=(1-2) |
-15,900.00 |
-11,046.40 |
-13,530.00 |
-3,864.00 |
-277,715.00 |
-322,055.40 |
| 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'') |
-242,509.42 |
-277,216.40 |
-270,665.00 |
-64,308.80 |
-345,266.60 |
-1,199,966.22 |
