 |
| Yields of the invested capital
|
| Cashdown |
115 273 $ |
|
| Before capitalization |
1 182 $ |
1 % |
| After capitalization 1 182 $ + 4 903 $ (average mortgage paid) =
|
6 085 $ |
5 % |
| After capitalization and appreciation (PV) 6 085 $ + 15 768 $ =
|
21 853 $ |
19 % |
| Price per unit |
= 495 000 $ ÷ 3 units |
165 000 $ |
| Price per room |
= 495 000 $ ÷ 12 rooms |
39 600 $ |
| Price per room X 4½ |
|
178 200 $ |
| GRM Ratio |
495 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services
|
14.63 |
| NRM Ratio |
495 000 $ ÷
20 860 $ (Net income) |
23.730 |
| Cap. Rate |
20 860 $ (Net income) ÷
495 000 $ |
4.21 % |
| DCR Ratio |
20 860 $ (Net income) ÷
19 678 $ |
1.06 |
| Details - Information - Included - Excluded |
| Joli triplex bien situé rue cul de sac, près de tout les services. 1 X 3.5pces et 2 X 4.5pces tous non chauffés et non éclairés. Bonne clientèle. Aucune visite sans promesse d’achat acceptée, vendu sans garantie légale aux risques et périls de l’acheteur. Un nouveau certificat est commandé. |
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.
|
|
