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 |
2500216 |
26 |
5 038 000 $ |
193 769 $ |
43 060 $ |
193 769 $ |
18.66 |
28.015 |
0.04 |
1.09 |
2 106 650 $ |
1 % |
2 % |
10 % |
Yields of the investment |
Cashdown |
2 106 650 $ |
|
Before capitalization |
14 696 $ |
1 % |
After capitalization 14 696 $ + 33 993 $ (average mortgage paid) = |
48 689 $ |
2 % |
After capitalization and appreciation (PV) |
209 174 $ |
10 % |
Ratios |
Price per unit |
= 5 038 000 $ ÷ 26 logements |
193 769 $ |
Price per room |
= 5 038 000 $ ÷ 117,0 pièces |
43 060 $ |
Price per room x 4 1/2 |
|
193 769 $ |
GRM ratio |
5 038 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.66 |
NRM ratio |
5 038 000 $ ÷
179 834 $ (Net income) |
28.015 |
Cap. Rate |
179 834 $ (Net income) ÷
5 038 000 $ |
3.57 % |
DCR ratio |
179 834 $ (Net income) ÷
165 137 $ |
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. |
|