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 |
2500206 |
25 |
6 635 000 $ |
265 400 $ |
52 451 $ |
236 028 $ |
18.43 |
25.905 |
0.04 |
1.12 |
2 573 446 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 573 446 $ |
|
Before capitalization |
27 314 $ |
1 % |
After capitalization 27 314 $ + 47 101 $ (average mortgage paid) = |
74 414 $ |
3 % |
After capitalization and appreciation (PV) |
285 771 $ |
11 % |
Ratios |
Price per unit |
= 6 635 000 $ ÷ 25 logements |
265 400 $ |
Price per room |
= 6 635 000 $ ÷ 126,5 pièces |
52 451 $ |
Price per room x 4 1/2 |
|
236 028 $ |
GRM ratio |
6 635 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.43 |
NRM ratio |
6 635 000 $ ÷
256 129 $ (Net income) |
25.905 |
Cap. Rate |
256 129 $ (Net income) ÷
6 635 000 $ |
3.86 % |
DCR ratio |
256 129 $ (Net income) ÷
228 816 $ |
1.12 |
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. |
|