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: 2,050.00x0mo--> 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> 0.00
Tot: 0.00 |
0.00 |
AnnualTax |
Todate: 0.00
Est: 283.00x6mo--> : 1,698.00
Tot: 1,698.00 |
Todate: 0.00
Est: 384.00x4mo--> : 1,536.00
Tot: 1,536.00 |
Todate: 0.00
Est: 411.00x6mo--> : 2,466.00
Tot: 2,466.00 |
Todate: 0.00
Est: 475.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 215.00x331mo--> : 71,165.00
Tot: 71,165.00 |
-76,865.00 |
Boutchoux |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
CommissionsLease |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Electricity |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Groceries+Gaz |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
HOA |
Todate: 0.00
Est: 464.00x6mo--> : 2,784.00
Tot: 2,784.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 518.00x331mo--> : 171,458.00
Tot: 171,458.00 |
-174,242.00 |
HomeOwnerInsurance |
Todate: 0.00
Est: 195.00x6mo--> : 1,170.00
Tot: 1,170.00 |
Todate: 0.00
Est: 365.00x4mo--> : 1,460.00
Tot: 1,460.00 |
Todate: 0.00
Est: 300.00x6mo--> : 1,800.00
Tot: 1,800.00 |
Todate: 0.00
Est: 145.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 96.00x331mo--> : 31,776.00
Tot: 31,776.00 |
-36,206.00 |
Household_HOA |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
InterestMortgage |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
IntérêtsBancaires |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Leisure |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Management |
Todate: 0.00
Est: 148.00x6mo--> : 888.00
Tot: 888.00 |
Todate: 0.00
Est: 156.80x4mo--> : 627.20
Tot: 627.20 |
Todate: 0.00
Est: 164.00x6mo--> : 984.00
Tot: 984.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
-2,499.20 |
PrivateInsurance |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Repairs |
Todate: 0.00
Est: 500.00x6mo--> : 3,000.00
Tot: 3,000.00 |
Todate: 0.00
Est: 500.00x4mo--> : 2,000.00
Tot: 2,000.00 |
Todate: 0.00
Est: 500.00x6mo--> : 3,000.00
Tot: 3,000.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
-8,000.00 |
RevenusDivers |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Roth_IRA |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
TV-Internet-Phone |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Water |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Others |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x4mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x0mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x331mo--> : 0.00
Tot: 0.00 |
0.00 |
Dépenses (2) |
-9,540.00 |
-5,623.20 |
-8,250.00 |
0.00 |
-274,399.00 |
-297,812.20 |
Profits/Pertes
(3)=(1-2) |
-9,540.00 |
-5,623.20 |
-8,250.00 |
0.00 |
-274,399.00 |
-297,812.20 |
| 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'') |
-236,149.42 |
-271,793.20 |
-265,385.00 |
-60,444.80 |
-341,950.60 |
-1,175,723.02 |
