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 |
2500213 |
27 |
5 909 000 $ |
218 852 $ |
47 846 $ |
215 308 $ |
16.73 |
23.961 |
0.04 |
1.16 |
2 126 026 $ |
2 % |
4 % |
13 % |
Yields of the investment |
Cashdown |
2 126 026 $ |
|
Before capitalization |
33 975 $ |
2 % |
After capitalization 33 975 $ + 43 770 $ (average mortgage paid) = |
77 745 $ |
4 % |
After capitalization and appreciation (PV) |
265 974 $ |
13 % |
Ratios |
Price per unit |
= 5 909 000 $ ÷ 27 logements |
218 852 $ |
Price per room |
= 5 909 000 $ ÷ 123,5 pièces |
47 846 $ |
Price per room x 4 1/2 |
|
215 308 $ |
GRM ratio |
5 909 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.73 |
NRM ratio |
5 909 000 $ ÷
246 612 $ (Net income) |
23.961 |
Cap. Rate |
246 612 $ (Net income) ÷
5 909 000 $ |
4.17 % |
DCR ratio |
246 612 $ (Net income) ÷
212 637 $ |
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. |
|