,
Logout
Unit status
Active
Rentals
Inactive
Household
In/Active
Inactive+Household
Active+Household
In/Active+Household
Rentals+Inactive
Sold
Scenario atrisk
Rent vs Xpenses
IntMortg n fullIRS
Interests only
w/both annuities
Only mortgage
IRSIntFullMortg
MortgIntOnly
Real figure to 04 Jun 2026
Property -->
Lease/mo.
Date acquis.(an)
End lease(mo)
Bank_Dr
1,850.00
01/01/2023 (3)
31/03/2027 (10)
Beaver
1,960.00
07/07/2022 (3)
31/01/2027 (8)
Geneva
2,025.00
30/06/2022 (3)
31/03/2027 (10)
Lansdowne
2,100.00
26/03/2012 (14)
30/09/2026 (3)
Oriole
4,100.00
21/01/2021 (5)
31/12/2053 (335)
Total
(n=5)
Rent(1)
0.00
0.00
0.00
0.00
0.00
0.00
Dépenses(2)
-
+
0.00
0.00
0.00
0.00
0.00
0.00
Profits/Pertes
(3)=(1-2)
0.00
0.00
0.00
0.00
0.00
0.00
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'')
-226,609.42
-266,170.00
-257,135.00
-60,444.80
-67,551.60
-877,910.82
