Projection #1047405
Price
3 695 000 $
Year Built
1989
Evaluation

Year

2024
Land 590 900 $
Building 2 136 400 $
Total 2 727 300 $
16 units

16 x 5.5

Fiche

Yields of the invested capital
Cashdown 2 023 502 $
Before capitalization 22 039 $ 1 %
After capitalization 22 039 $ + 19 401 $ (average mortgage paid) = 41 440 $ 2 %
After capitalization and appreciation (PV) 41 440 $ + 117 703 $ = 159 143 $ 8 %
Ratios
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 19.92
NRM Ratio 3 695 000 $ ÷ 116 289 $ (Net income) 31.774
Cap. Rate 116 289 $ (Net income) ÷ 3 695 000 $ 3.15 %
DCR Ratio 116 289 $ (Net income) ÷ 94 251 $ 1.23
Details - Information - Included - Excluded
Immeuble 16 x5½ de construction 1989 très bien entretenu avec énorme possibilité d'augmentation des revenus près de l'Autoroute, Transport en commun Cégep, Garderie/CPE, Piste cyclable, École primaire et secondaire, Parc, Golf. Emplacement de choix, directement en face du Faubourg Boisbriand. Fondation béton coulé. Vendu sans garantie légale de qualité, aux risques et périls de l'acheteur. Visite sur offre d'achat acceptée. L'achat devra idéalement se faire avec l'immeuble adjacent(3225).

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.

 
     
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 - 2024, BlocDirect inc.

Terms and conditions | Privacy