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 |
2500129 |
10 |
1 880 000 $ |
188 000 $ |
53 714 $ |
241 714 $ |
16.27 |
22.988 |
0.04 |
1.04 |
482 441 $ |
1 % |
4 % |
16 % |
Yields of the investment |
Cashdown |
482 441 $ |
|
Before capitalization |
3 473 $ |
1 % |
After capitalization 3 473 $ + 16 120 $ (average mortgage paid) = |
19 593 $ |
4 % |
After capitalization and appreciation (PV) |
79 480 $ |
16 % |
Ratios |
Price per unit |
= 1 880 000 $ ÷ 10 logements |
188 000 $ |
Price per room |
= 1 880 000 $ ÷ 35,0 pièces |
53 714 $ |
Price per room x 4 1/2 |
|
241 714 $ |
GRM ratio |
1 880 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.27 |
NRM ratio |
1 880 000 $ ÷
81 783 $ (Net income) |
22.988 |
Cap. Rate |
81 783 $ (Net income) ÷
1 880 000 $ |
4.35 % |
DCR ratio |
81 783 $ (Net income) ÷
78 310 $ |
1.04 |
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. |
|