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 |
2500141 |
12 |
2 569 000 $ |
214 083 $ |
50 373 $ |
226 676 $ |
19.46 |
29.032 |
0.03 |
1.04 |
1 064 932 $ |
0 % |
2 % |
10 % |
Yields of the investment |
Cashdown |
1 064 932 $ |
|
Before capitalization |
3 749 $ |
0 % |
After capitalization 3 749 $ + 17 443 $ (average mortgage paid) = |
21 192 $ |
2 % |
After capitalization and appreciation (PV) |
103 027 $ |
10 % |
Ratios |
Price per unit |
= 2 569 000 $ ÷ 12 logements |
214 083 $ |
Price per room |
= 2 569 000 $ ÷ 51,0 pièces |
50 373 $ |
Price per room x 4 1/2 |
|
226 676 $ |
GRM ratio |
2 569 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.46 |
NRM ratio |
2 569 000 $ ÷
88 489 $ (Net income) |
29.032 |
Cap. Rate |
88 489 $ (Net income) ÷
2 569 000 $ |
3.44 % |
DCR ratio |
88 489 $ (Net income) ÷
84 740 $ |
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. |
|