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 |
2500203 |
27 |
5 819 000 $ |
215 519 $ |
44 251 $ |
199 129 $ |
16.95 |
24.190 |
0.04 |
1.16 |
2 140 519 $ |
2 % |
4 % |
12 % |
Yields of the investment |
Cashdown |
2 140 519 $ |
|
Before capitalization |
33 711 $ |
2 % |
After capitalization 33 711 $ + 42 579 $ (average mortgage paid) = |
76 290 $ |
4 % |
After capitalization and appreciation (PV) |
261 653 $ |
12 % |
Ratios |
Price per unit |
= 5 819 000 $ ÷ 27 logements |
215 519 $ |
Price per room |
= 5 819 000 $ ÷ 131,5 pièces |
44 251 $ |
Price per room x 4 1/2 |
|
199 129 $ |
GRM ratio |
5 819 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
NRM ratio |
5 819 000 $ ÷
240 559 $ (Net income) |
24.190 |
Cap. Rate |
240 559 $ (Net income) ÷
5 819 000 $ |
4.13 % |
DCR ratio |
240 559 $ (Net income) ÷
206 847 $ |
1.16 |
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. |
|