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 |
2500184 |
22 |
4 298 000 $ |
195 364 $ |
46 717 $ |
210 228 $ |
15.48 |
22.583 |
0.04 |
1.20 |
1 467 846 $ |
2 % |
4 % |
14 % |
Yields of the investment |
Cashdown |
1 467 846 $ |
|
Before capitalization |
31 569 $ |
2 % |
After capitalization 31 569 $ + 32 678 $ (average mortgage paid) = |
64 248 $ |
4 % |
After capitalization and appreciation (PV) |
201 159 $ |
14 % |
Ratios |
Price per unit |
= 4 298 000 $ ÷ 22 logements |
195 364 $ |
Price per room |
= 4 298 000 $ ÷ 92,0 pièces |
46 717 $ |
Price per room x 4 1/2 |
|
210 228 $ |
GRM ratio |
4 298 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.48 |
NRM ratio |
4 298 000 $ ÷
190 322 $ (Net income) |
22.583 |
Cap. Rate |
190 322 $ (Net income) ÷
4 298 000 $ |
4.43 % |
DCR ratio |
190 322 $ (Net income) ÷
158 752 $ |
1.20 |
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. |
|