Projection | Total units |
Year | Price | VEP | Average unit price |
Price per room |
Price per room X 4.5 |
GRM Ratio |
NRM Ratio |
Cap. Rate |
DCR Ratio |
Down payment |
Cash on cash return |
|||
1063235 | 64 | 1989 | 8 588 000 $ | 1 $ | 134 188 $ | 29 819 $ | 134 188 $ | 15.50 | 25.44 | 3.93 % | 1.23 | 3 473 700 $ | 40 % | 2 % | 4 % | 12 % |
1047404 | 16 | 1989 | 3 695 000 $ | 1 $ | 230 938 $ | 41 989 $ | 188 949 $ | 19.43 | 30.10 | 3.32 % | 1.23 | 1 928 059 $ | 52 % | 1 % | 2 % | 8 % |
1047405 | 16 | 1989 | 3 695 000 $ | 1 $ | 230 938 $ | 41 989 $ | 188 949 $ | 19.92 | 31.77 | 3.15 % | 1.23 | 2 023 502 $ | 55 % | 1 % | 2 % | 8 % |
1049633 | 12 | 1974 | 850 000 $ | 1 $ | 70 833 $ | 20 238 $ | 91 071 $ | 11.76 | 24.50 | 4.08 % | 1.23 | 324 917 $ | 38 % | 2 % | 4 % | 12 % |
1045720 | 12 | 1986 | 1 800 000 $ | 1 $ | 150 000 $ | 33 333 $ | 150 000 $ | 16.17 | 27.67 | 3.61 % | 1.23 | 816 900 $ | 45 % | 2 % | 3 % | 10 % |
1040110 | 12 | 1968 | 1 899 999 $ | 1 $ | 158 333 $ | 34 545 $ | 155 454 $ | 14.54 | 20.75 | 4.82 % | 1.23 | 577 776 $ | 30 % | 3 % | 6 % | 16 % |
1024781 | 8 | 1924 | 2 280 000 $ | 1 $ | 285 000 $ | 51 818 $ | 233 182 $ | 14.76 | 20.15 | 4.96 % | 1.23 | 571 583 $ | 25 % | 4 % | 7 % | 20 % |
1055353 | 8 | 1914 | 924 000 $ | 1 $ | 115 500 $ | 34 222 $ | 154 000 $ | 12.10 | 19.18 | 5.21 % | 1.23 | 190 739 $ | 21 % | 5 % | 10 % | 25 % |
1047850 | 8 | 1990 | 1 500 000 $ | 1 $ | 187 500 $ | 41 667 $ | 187 500 $ | 20.60 | 33.42 | 2.99 % | 1.23 | 856 923 $ | 57 % | 1 % | 2 % | 7 % |
1078853 | 6 | 1964 | 1 190 000 $ | 1 $ | 198 333 $ | 36 061 $ | 162 273 $ | 15.80 | 22.45 | 4.45 % | 1.04 | 280 553 $ | 24 % | 1 % | 5 % | 18 % |
1067142 | 6 | 1957 | 919 000 $ | 1 $ | 153 167 $ | 43 762 $ | 196 929 $ | 18.81 | 29.84 | 3.35 % | 1.04 | 394 127 $ | 43 % | 0 % | 2 % | 9 % |
1030872 | 6 | 1931 | 1 445 000 $ | 1 $ | 240 833 $ | 37 051 $ | 166 731 $ | 23.42 | 33.47 | 2.99 % | 1.04 | 681 762 $ | 47 % | 0 % | 2 % | 8 % |
1057198 | 6 | 1930 | 988 000 $ | 3 $ | 164 667 $ | 32 393 $ | 145 770 $ | 5.53 | 7.30 | 13.70 % | 0.96 | -1 540 379 $ | -156 % | 0 % | 0 % | 0 % |
1032924 | 5 | 1928 | 1 450 000 $ | 1 $ | 290 000 $ | 59 184 $ | 266 327 $ | 24.29 | 35.57 | 2.81 % | 1.04 | 763 411 $ | 53 % | 0 % | 1 % | 7 % |
1049268 | 5 | 1950 | 649 000 $ | 1 $ | 129 800 $ | 39 333 $ | 177 000 $ | 17.18 | 30.73 | 3.25 % | 1.04 | 300 180 $ | 46 % | 0 % | 2 % | 8 % |
1077470 | 5 | 1961 | 749 000 $ | 1 $ | 149 800 $ | 31 872 $ | 143 426 $ | 17.66 | 29.74 | 3.36 % | 1.04 | 319 652 $ | 43 % | 0 % | 2 % | 9 % |
1078809 | 3 | 1882 | 378 000 $ | 1 $ | 126 000 $ | 26 069 $ | 117 310 $ | 13.10 | 21.25 | 4.71 % | 1.06 | 63 790 $ | 17 % | 2 % | 8 % | 27 % |
Projection | Total units |
Price | Average unit price |
Price per room |
Price per room X 4.5 |
GRM Ratio |
NRM Ratio |
Cap. Rate |
DCR Ratio |
Down payment |
Down payment % |
Cash on cash return |
||
2518448 | 14 | 2 369 000 $ | 169 214 $ | 35 894 $ | 161 523 $ | 17.16 | 25.935 | 3.86 % | 1.14 | 872 501 $ | 0.00 | 1.3 % | 3.4 % | 12.0 % |
2518459 | 14 | 2 369 000 $ | 169 214 $ | 35 894 $ | 161 523 $ | 17.16 | 25.935 | 3.86 % | 1.14 | 872 501 $ | 0.00 | 1.3 % | 3.4 % | 12.0 % |
2518458 | 14 | 3 725 000 $ | 266 071 $ | 44 880 $ | 201 958 $ | 17.24 | 23.832 | 4.20 % | 1.18 | 1 253 345 $ | 0.00 | 1.9 % | 4.3 % | 13.8 % |
2518447 | 14 | 3 725 000 $ | 266 071 $ | 44 880 $ | 201 958 $ | 17.24 | 23.832 | 4.20 % | 1.18 | 1 253 345 $ | 0.00 | 1.9 % | 4.3 % | 13.8 % |
2518461 | 16 | 3 204 000 $ | 200 250 $ | 45 127 $ | 203 070 $ | 13.88 | 19.862 | 5.03 % | 1.23 | 762 322 $ | 0.00 | 4.0 % | 8.0 % | 21.4 % |
2518450 | 16 | 3 204 000 $ | 200 250 $ | 45 127 $ | 203 070 $ | 13.88 | 19.862 | 5.03 % | 1.23 | 762 322 $ | 0.00 | 4.0 % | 8.0 % | 21.4 % |
2518460 | 18 | 3 245 000 $ | 180 278 $ | 34 892 $ | 157 016 $ | 18.76 | 29.984 | 3.34 % | 1.15 | 1 498 662 $ | 0.00 | 0.9 % | 2.4 % | 9.3 % |
2518449 | 18 | 3 245 000 $ | 180 278 $ | 34 892 $ | 157 016 $ | 18.76 | 29.984 | 3.34 % | 1.15 | 1 498 662 $ | 0.00 | 0.9 % | 2.4 % | 9.3 % |
2518452 | 20 | 2 724 000 $ | 136 200 $ | 33 630 $ | 151 333 $ | 14.52 | 24.056 | 4.16 % | 1.23 | 1 007 640 $ | 0.00 | 2.1 % | 4.2 % | 12.8 % |
2518463 | 20 | 2 724 000 $ | 136 200 $ | 33 630 $ | 151 333 $ | 14.52 | 24.056 | 4.16 % | 1.23 | 1 007 640 $ | 0.00 | 2.1 % | 4.2 % | 12.8 % |
2518462 | 20 | 4 080 000 $ | 204 000 $ | 41 633 $ | 187 347 $ | 15.35 | 22.896 | 4.37 % | 1.23 | 1 388 483 $ | 0.00 | 2.4 % | 4.8 % | 14.2 % |
2518451 | 20 | 4 080 000 $ | 204 000 $ | 41 633 $ | 187 347 $ | 15.35 | 22.896 | 4.37 % | 1.23 | 1 388 483 $ | 0.00 | 2.4 % | 4.8 % | 14.2 % |
2518453 | 22 | 4 649 000 $ | 211 318 $ | 42 264 $ | 190 186 $ | 15.90 | 22.736 | 4.40 % | 1.19 | 1 444 084 $ | 0.00 | 2.2 % | 5.0 % | 15.3 % |
2518464 | 22 | 4 649 000 $ | 211 318 $ | 42 264 $ | 190 186 $ | 15.90 | 22.736 | 4.40 % | 1.19 | 1 444 084 $ | 0.00 | 2.2 % | 5.0 % | 15.3 % |
2518455 | 26 | 4 169 000 $ | 160 346 $ | 34 742 $ | 156 338 $ | 16.72 | 26.656 | 3.75 % | 1.17 | 1 689 401 $ | 0.00 | 1.4 % | 3.2 % | 11.1 % |
2518466 | 26 | 4 169 000 $ | 160 346 $ | 34 742 $ | 156 338 $ | 16.72 | 26.656 | 3.75 % | 1.17 | 1 689 401 $ | 0.00 | 1.4 % | 3.2 % | 11.1 % |
2518454 | 26 | 5 525 000 $ | 212 500 $ | 40 328 $ | 181 478 $ | 16.87 | 24.959 | 4.01 % | 1.19 | 2 070 245 $ | 0.00 | 1.7 % | 3.8 % | 12.3 % |
2518465 | 26 | 5 525 000 $ | 212 500 $ | 40 328 $ | 181 478 $ | 16.87 | 24.959 | 4.01 % | 1.19 | 2 070 245 $ | 0.00 | 1.7 % | 3.8 % | 12.3 % |
2518456 | 28 | 5 004 000 $ | 178 714 $ | 40 032 $ | 180 144 $ | 14.63 | 22.105 | 4.52 % | 1.23 | 1 579 222 $ | 0.00 | 2.7 % | 5.4 % | 15.5 % |
2518467 | 28 | 5 004 000 $ | 178 714 $ | 40 032 $ | 180 144 $ | 14.63 | 22.105 | 4.52 % | 1.23 | 1 579 222 $ | 0.00 | 2.7 % | 5.4 % | 15.5 % |
Projection | Total units |
Price | Average unit price |
Price per room |
Price per room X 4.5 |
GRM Ratio |
NRM Ratio |
Cap. Rate |
DCR Ratio |
Down payment |
Down payment % |
Cash on cash return |
||
2518457 | 34 | 6 449 000 $ | 189 676 $ | 39 323 $ | 176 954 $ | 15.97 | 23.926 | 4.18 % | 1.20 | 2 260 984 $ | 0.00 | 2.0 % | 4.3 % | 13.4 % |
2518468 | 34 | 6 449 000 $ | 189 676 $ | 39 323 $ | 176 954 $ | 15.97 | 23.926 | 4.18 % | 1.20 | 2 260 984 $ | 0.00 | 2.0 % | 4.3 % | 13.4 % |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
All rights reserved © 2015 - 2024, BlocDirect inc.