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 |
2500182 |
20 |
3 388 000 $ |
169 400 $ |
38 943 $ |
175 241 $ |
18.13 |
27.739 |
0.04 |
1.11 |
1 435 845 $ |
1 % |
2 % |
10 % |
Yields of the investment |
Cashdown |
1 435 845 $ |
|
Before capitalization |
12 238 $ |
1 % |
After capitalization 12 238 $ + 22 623 $ (average mortgage paid) = |
34 861 $ |
2 % |
After capitalization and appreciation (PV) |
142 785 $ |
10 % |
Ratios |
Price per unit |
= 3 388 000 $ ÷ 20 logements |
169 400 $ |
Price per room |
= 3 388 000 $ ÷ 87,0 pièces |
38 943 $ |
Price per room x 4 1/2 |
|
175 241 $ |
GRM ratio |
3 388 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.13 |
NRM ratio |
3 388 000 $ ÷
122 140 $ (Net income) |
27.739 |
Cap. Rate |
122 140 $ (Net income) ÷
3 388 000 $ |
3.61 % |
DCR ratio |
122 140 $ (Net income) ÷
109 903 $ |
1.11 |
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. |
|