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 |
2500190 |
24 |
5 880 000 $ |
245 000 $ |
49 831 $ |
224 237 $ |
17.83 |
24.884 |
0.04 |
1.13 |
2 151 108 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
2 151 108 $ |
|
Before capitalization |
26 460 $ |
1 % |
After capitalization 26 460 $ + 43 195 $ (average mortgage paid) = |
69 654 $ |
3 % |
After capitalization and appreciation (PV) |
256 961 $ |
12 % |
Ratios |
Price per unit |
= 5 880 000 $ ÷ 24 logements |
245 000 $ |
Price per room |
= 5 880 000 $ ÷ 118,0 pièces |
49 831 $ |
Price per room x 4 1/2 |
|
224 237 $ |
GRM ratio |
5 880 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.83 |
NRM ratio |
5 880 000 $ ÷
236 301 $ (Net income) |
24.884 |
Cap. Rate |
236 301 $ (Net income) ÷
5 880 000 $ |
4.02 % |
DCR ratio |
236 301 $ (Net income) ÷
209 842 $ |
1.13 |
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. |
|