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 |
2500179 |
20 |
3 493 000 $ |
174 650 $ |
44 782 $ |
201 519 $ |
16.77 |
25.559 |
0.04 |
1.10 |
1 288 317 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
1 288 317 $ |
|
Before capitalization |
12 869 $ |
1 % |
After capitalization 12 869 $ + 25 483 $ (average mortgage paid) = |
38 352 $ |
3 % |
After capitalization and appreciation (PV) |
149 620 $ |
12 % |
Ratios |
Price per unit |
= 3 493 000 $ ÷ 20 logements |
174 650 $ |
Price per room |
= 3 493 000 $ ÷ 78,0 pièces |
44 782 $ |
Price per room x 4 1/2 |
|
201 519 $ |
GRM ratio |
3 493 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.77 |
NRM ratio |
3 493 000 $ ÷
136 666 $ (Net income) |
25.559 |
Cap. Rate |
136 666 $ (Net income) ÷
3 493 000 $ |
3.91 % |
DCR ratio |
136 666 $ (Net income) ÷
123 797 $ |
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. |
|