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 |
2500193 |
24 |
3 723 000 $ |
155 125 $ |
44 855 $ |
201 849 $ |
15.46 |
23.160 |
0.04 |
1.09 |
1 099 953 $ |
1 % |
4 % |
15 % |
Yields of the investment |
Cashdown |
1 099 953 $ |
|
Before capitalization |
13 883 $ |
1 % |
After capitalization 13 883 $ + 30 233 $ (average mortgage paid) = |
44 116 $ |
4 % |
After capitalization and appreciation (PV) |
162 712 $ |
15 % |
Ratios |
Price per unit |
= 3 723 000 $ ÷ 24 logements |
155 125 $ |
Price per room |
= 3 723 000 $ ÷ 83,0 pièces |
44 855 $ |
Price per room x 4 1/2 |
|
201 849 $ |
GRM ratio |
3 723 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.46 |
NRM ratio |
3 723 000 $ ÷
160 755 $ (Net income) |
23.160 |
Cap. Rate |
160 755 $ (Net income) ÷
3 723 000 $ |
4.32 % |
DCR ratio |
160 755 $ (Net income) ÷
146 873 $ |
1.09 |
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. |
|