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 |
2500208 |
25 |
6 009 000 $ |
240 360 $ |
55 382 $ |
249 221 $ |
17.31 |
24.652 |
0.04 |
1.12 |
2 149 240 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
2 149 240 $ |
|
Before capitalization |
26 776 $ |
1 % |
After capitalization 26 776 $ + 44 664 $ (average mortgage paid) = |
71 441 $ |
3 % |
After capitalization and appreciation (PV) |
262 856 $ |
12 % |
Ratios |
Price per unit |
= 6 009 000 $ ÷ 25 logements |
240 360 $ |
Price per room |
= 6 009 000 $ ÷ 108,5 pièces |
55 382 $ |
Price per room x 4 1/2 |
|
249 221 $ |
GRM ratio |
6 009 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.31 |
NRM ratio |
6 009 000 $ ÷
243 757 $ (Net income) |
24.652 |
Cap. Rate |
243 757 $ (Net income) ÷
6 009 000 $ |
4.06 % |
DCR ratio |
243 757 $ (Net income) ÷
216 982 $ |
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. |
|