|
Yields of the invested capital
|
Cashdown |
1 928 059 $ |
|
Before capitalization |
23 271 $ |
1 % |
After capitalization 23 271 $ + 20 479 $ (average mortgage paid) =
|
43 750 $ |
2 % |
After capitalization and appreciation (PV) 43 750 $ + 117 703 $ =
|
161 453 $ |
8 % |
Price per unit |
= 3 695 000 $ ÷ 16 units |
230 938 $ |
Price per room |
= 3 695 000 $ ÷ 88 rooms |
41 989 $ |
Price per room X 4½ |
|
188 949 $ |
GRM Ratio |
3 695 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services
|
19.43 |
NRM Ratio |
3 695 000 $ ÷
122 758 $ (Net income) |
30.100 |
Cap. Rate |
122 758 $ (Net income) ÷
3 695 000 $ |
3.32 % |
DCR Ratio |
122 758 $ (Net income) ÷
99 487 $ |
1.23 |
Details - Information - Included - Excluded |
Immeuble de 16 logements de construction 1989, tous les logements sont des 5 1/2, très bien entretenu avec énorme possibilité d'augmentation des revenus. Emplacement de choix, directement en face du Faubourg Boisbriand. L'achat devra idéalement se faire avec l'immeuble adjacent(3235). |
Back to the list
To obtain further information on incomes, expenses, projections or any other question, please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, Toll free: 1.877.591.0088.
|
|