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 |
2500153 |
18 |
4 335 000 $ |
240 833 $ |
54 873 $ |
246 930 $ |
16.17 |
22.446 |
0.04 |
1.15 |
1 332 775 $ |
2 % |
4 % |
15 % |
Yields of the investment |
Cashdown |
1 332 775 $ |
|
Before capitalization |
24 632 $ |
2 % |
After capitalization 24 632 $ + 34 685 $ (average mortgage paid) = |
59 317 $ |
4 % |
After capitalization and appreciation (PV) |
197 408 $ |
15 % |
Ratios |
Price per unit |
= 4 335 000 $ ÷ 18 logements |
240 833 $ |
Price per room |
= 4 335 000 $ ÷ 79,0 pièces |
54 873 $ |
Price per room x 4 1/2 |
|
246 930 $ |
GRM ratio |
4 335 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.17 |
NRM ratio |
4 335 000 $ ÷
193 132 $ (Net income) |
22.446 |
Cap. Rate |
193 132 $ (Net income) ÷
4 335 000 $ |
4.46 % |
DCR ratio |
193 132 $ (Net income) ÷
168 501 $ |
1.15 |
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. |
|