Projection #1069909

Price
525 000 $
Year Built
1955
Evaluation
Year	2025
Land	27 000 $
Building	286 900 $
Total	313 900 $
5 units
2 x 3.5 3 x 4.5

Yields of the invested capital
Cashdown	127 576 $
Before capitalization	883 $	1 %
After capitalization 883 $ + 5 131 $ (average mortgage paid) =	6 014 $	5 %
After capitalization and appreciation (PV) 6 014 $ + 16 724 $ =	22 738 $	18 %

Ratios

Price per unit	= 525 000 $ ÷ 5 units	105 000 $
Price per room	= 525 000 $ ÷ 20 rooms	25 610 $
Price per room X 4½		115 244 $
GRM Ratio	525 000 $ ÷ Gross Income Multiplicator - Expenses for tenants services	14.25
NRM Ratio	525 000 $ ÷ 21 475 $ (Net income)	24.447
Cap. Rate	21 475 $ (Net income) ÷ 525 000 $	4.09 %
DCR Ratio	21 475 $ (Net income) ÷ 20 592 $	1.04

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.

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

Fund your projects with Financing 180

Residential projects - Income properties - Private funds

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