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: 0.00x0mo--> 0.00
Tot: 0.00 |
0.00 |
AnnualTax |
Todate: 0.00
Est: 283.00x12mo--> : 3,396.00
Tot: 3,396.00 |
Todate: 0.00
Est: 384.00x10mo--> : 3,840.00
Tot: 3,840.00 |
Todate: 0.00
Est: 411.00x12mo--> : 4,932.00
Tot: 4,932.00 |
Todate: 0.00
Est: 475.00x6mo--> : 2,850.00
Tot: 2,850.00 |
Todate: 0.00
Est: 215.00x337mo--> : 72,455.00
Tot: 72,455.00 |
-87,473.00 |
Boutchoux |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
CommissionsLease |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Electricity |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Groceries+Gaz |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
HOA |
Todate: 0.00
Est: 464.00x12mo--> : 5,568.00
Tot: 5,568.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
-5,568.00 |
HomeOwnerInsurance |
Todate: 0.00
Est: 195.00x12mo--> : 2,340.00
Tot: 2,340.00 |
Todate: 0.00
Est: 340.00x10mo--> : 3,400.00
Tot: 3,400.00 |
Todate: 0.00
Est: 280.00x12mo--> : 3,360.00
Tot: 3,360.00 |
Todate: 0.00
Est: 145.00x6mo--> : 870.00
Tot: 870.00 |
Todate: 0.00
Est: 96.00x337mo--> : 32,352.00
Tot: 32,352.00 |
-42,322.00 |
Household_HOA |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
InterestMortgage |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Leisure |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Management |
Todate: 0.00
Est: 148.00x12mo--> : 1,776.00
Tot: 1,776.00 |
Todate: 0.00
Est: 156.80x10mo--> : 1,568.00
Tot: 1,568.00 |
Todate: 0.00
Est: 162.00x12mo--> : 1,944.00
Tot: 1,944.00 |
Todate: 0.00
Est: 168.00x6mo--> : 1,008.00
Tot: 1,008.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
-6,296.00 |
PrivateInsurance |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Repairs |
Todate: 0.00
Est: 500.00x12mo--> : 6,000.00
Tot: 6,000.00 |
Todate: 0.00
Est: 500.00x10mo--> : 5,000.00
Tot: 5,000.00 |
Todate: 0.00
Est: 500.00x12mo--> : 6,000.00
Tot: 6,000.00 |
Todate: 0.00
Est: 500.00x6mo--> : 3,000.00
Tot: 3,000.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
-20,000.00 |
RevenusDivers |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Roth_IRA |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
TV-Internet-Phone |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Water |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Others |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x10mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x12mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x6mo--> : 0.00
Tot: 0.00 |
Todate: 0.00
Est: 0.00x337mo--> : 0.00
Tot: 0.00 |
0.00 |
Dépenses (2) |
-19,080.00 |
-13,808.00 |
-16,236.00 |
-7,728.00 |
-104,807.00 |
-161,659.00 |
Profits/Pertes
(3)=(1-2) |
-19,080.00 |
-13,808.00 |
-16,236.00 |
-7,728.00 |
-104,807.00 |
-161,659.00 |
| 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'') |
-245,689.42 |
-279,978.00 |
-273,371.00 |
-68,172.80 |
-172,358.60 |
-1,039,569.82 |
