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 |
2500212 |
25 |
4 373 000 $ |
174 920 $ |
43 512 $ |
195 806 $ |
17.52 |
26.334 |
0.04 |
1.09 |
1 669 819 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
1 669 819 $ |
|
Before capitalization |
14 106 $ |
1 % |
After capitalization 14 106 $ + 31 279 $ (average mortgage paid) = |
45 385 $ |
3 % |
After capitalization and appreciation (PV) |
184 685 $ |
11 % |
Ratios |
Price per unit |
= 4 373 000 $ ÷ 25 logements |
174 920 $ |
Price per room |
= 4 373 000 $ ÷ 100,5 pièces |
43 512 $ |
Price per room x 4 1/2 |
|
195 806 $ |
GRM ratio |
4 373 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.52 |
NRM ratio |
4 373 000 $ ÷
166 059 $ (Net income) |
26.334 |
Cap. Rate |
166 059 $ (Net income) ÷
4 373 000 $ |
3.80 % |
DCR ratio |
166 059 $ (Net income) ÷
151 953 $ |
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. |
|