Calculateur de proforma immobilier
Remplissez les revenus, les dépenses et le financement, puis exportez un état d'exploitation année 1.
Property
Income (monthly)
Operating expenses (annual)
Year-1 proforma
- Gross potential rent
- $144,000
- Vacancy loss
- -$5,760
- Effective gross income
- $141,240
- Operating expenses
- $28,099
- NOI
- $113,141
- Annual debt service
- $42,906
- Before-tax cash flow
- $70,235
Cap rate
15.09%
Cash-on-cash
42.57%
DSCR
2.64x
Cash in
$165,000
Recevez vos résultats par courriel — gratuit
Year-1 estimate for screening only. Canadian mortgages use semi-annual compounding. Not a lender commitment, appraisal, or tax advice.
LendCity Mortgages
Investment Financing Specialists
Ready to take the next step?
This analysis is just the beginning. Our team of specialists is ready to help you structure your next deal for maximum growth and cash flow.
Contact Information
Direct Line
+1 (226) 783-1640
Strategy team
team@lendcity.ca
Office Location
4769 Wyandotte St E
Windsor, ON N8Y 1H8
Online
lendcity.ca