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 |
2500171 |
19 |
3 454 000 $ |
181 789 $ |
43 447 $ |
195 509 $ |
17.21 |
25.536 |
0.04 |
1.10 |
1 275 692 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
1 275 692 $ |
|
Before capitalization |
12 816 $ |
1 % |
After capitalization 12 816 $ + 25 205 $ (average mortgage paid) = |
38 021 $ |
3 % |
After capitalization and appreciation (PV) |
148 048 $ |
12 % |
Ratios |
Price per unit |
= 3 454 000 $ ÷ 19 logements |
181 789 $ |
Price per room |
= 3 454 000 $ ÷ 79,5 pièces |
43 447 $ |
Price per room x 4 1/2 |
|
195 509 $ |
GRM ratio |
3 454 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.21 |
NRM ratio |
3 454 000 $ ÷
135 263 $ (Net income) |
25.536 |
Cap. Rate |
135 263 $ (Net income) ÷
3 454 000 $ |
3.92 % |
DCR ratio |
135 263 $ (Net income) ÷
122 447 $ |
1.10 |
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. |
|