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 |
2500138 |
13 |
3 440 000 $ |
264 615 $ |
59 826 $ |
269 217 $ |
15.98 |
22.155 |
0.05 |
1.17 |
1 084 308 $ |
2 % |
5 % |
15 % |
Yields of the investment |
Cashdown |
1 084 308 $ |
|
Before capitalization |
23 027 $ |
2 % |
After capitalization 23 027 $ + 27 221 $ (average mortgage paid) = |
50 248 $ |
5 % |
After capitalization and appreciation (PV) |
159 829 $ |
15 % |
Ratios |
Price per unit |
= 3 440 000 $ ÷ 13 logements |
264 615 $ |
Price per room |
= 3 440 000 $ ÷ 57,5 pièces |
59 826 $ |
Price per room x 4 1/2 |
|
269 217 $ |
GRM ratio |
3 440 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.98 |
NRM ratio |
3 440 000 $ ÷
155 268 $ (Net income) |
22.155 |
Cap. Rate |
155 268 $ (Net income) ÷
3 440 000 $ |
4.51 % |
DCR ratio |
155 268 $ (Net income) ÷
132 241 $ |
1.17 |
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. |
|