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 |
2500150 |
16 |
3 530 000 $ |
220 625 $ |
54 308 $ |
244 385 $ |
17.77 |
25.309 |
0.04 |
1.04 |
1 153 245 $ |
1 % |
3 % |
13 % |
Yields of the investment |
Cashdown |
1 153 245 $ |
|
Before capitalization |
5 931 $ |
1 % |
After capitalization 5 931 $ + 27 490 $ (average mortgage paid) = |
33 421 $ |
3 % |
After capitalization and appreciation (PV) |
145 868 $ |
13 % |
Ratios |
Price per unit |
= 3 530 000 $ ÷ 16 logements |
220 625 $ |
Price per room |
= 3 530 000 $ ÷ 65,0 pièces |
54 308 $ |
Price per room x 4 1/2 |
|
244 385 $ |
GRM ratio |
3 530 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.77 |
NRM ratio |
3 530 000 $ ÷
139 476 $ (Net income) |
25.309 |
Cap. Rate |
139 476 $ (Net income) ÷
3 530 000 $ |
3.95 % |
DCR ratio |
139 476 $ (Net income) ÷
133 545 $ |
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. |
|