Projection #2526129

Your goal:

financial independence

We can make all the searches to find the perfect multiplex for you.

  # Projection     No.  
  of units  
  Price  
  1030872     6     1 100 000 $  
  1054872     12     1 850 000 $  
  1059341     12     2 395 000 $  
Create your own buildings park!

The risk will be shared and diversified.

Buy these buildings from listed price and look at the results:
Projection No.
of units
Price Price
per unit
Price per
room
Price per
room X 4.5
GRM
Ratio
NRM
Ratio
Cap
Rate
DCR
Ratio
Money down Expected
yields
2526129 30 5 345 000 $ 178 167 $ 36 862 $ 165 879 $ 17.17 26.473 0.04 1.19 2 167 755 $ 1 % 3 % 11 %

Yields of the investment
Cashdown 2 167 755 $  
Before capitalization 31 529 $ 1 %
After capitalization 31 529 $ + 39 297 $ (average mortgage paid) = 70 826 $ 3 %
After capitalization and appreciation (PV) 241 089 $ 11 %
Ratios
Price per unit = 5 345 000 $ ÷ 30 logements 178 167 $
Price per room = 5 345 000 $ ÷ 145,0 pièces 36 862 $
Price per room x 4 1/2 165 879 $
GRM ratio 5 345 000 $ ÷ Gross Income Multiplicator - Expenses for tenants services 17.17
NRM ratio 5 345 000 $ ÷ 201 902 $ (Net income) 26.473
Cap. Rate 201 902 $ (Net income) ÷ 5 345 000 $ 3.78 %
DCR ratio 201 902 $ (Net income) ÷ 170 373 $ 1.19

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, 1.877.591.0088.

BlocDirect

Quebec area

1175, Charest Ouest bur. 18a
Quebec (Qc) G1N 2C9
Phone : 418.871.0088
Fax : 418.780.4882

Montreal area

155, René-Lévesque O. suite 2500
Phone : 514.956.8788
Fax : 514.956.2100

Everywhere in Quebec

1.877.591.0088


Email : info@blocdirect.com

Pret180

Fund your projects with Financing 180

Residential projects - Income properties - Private funds

Get free quotes at the best rates in 3 easy steps!

www.pret180.com

Follow us on social network!

Real estate news

All rights reserved © 2015 - 2025, BlocDirect inc.

Terms and conditions | Privacy