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 |
2500143 |
14 |
2 574 000 $ |
183 857 $ |
45 158 $ |
203 211 $ |
16.14 |
24.313 |
0.04 |
1.12 |
894 190 $ |
1 % |
3 % |
13 % |
Yields of the investment |
Cashdown |
894 190 $ |
|
Before capitalization |
11 578 $ |
1 % |
After capitalization 11 578 $ + 19 409 $ (average mortgage paid) = |
30 988 $ |
3 % |
After capitalization and appreciation (PV) |
112 982 $ |
13 % |
Ratios |
Price per unit |
= 2 574 000 $ ÷ 14 logements |
183 857 $ |
Price per room |
= 2 574 000 $ ÷ 57,0 pièces |
45 158 $ |
Price per room x 4 1/2 |
|
203 211 $ |
GRM ratio |
2 574 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.14 |
NRM ratio |
2 574 000 $ ÷
105 870 $ (Net income) |
24.313 |
Cap. Rate |
105 870 $ (Net income) ÷
2 574 000 $ |
4.11 % |
DCR ratio |
105 870 $ (Net income) ÷
94 291 $ |
1.12 |
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. |
|