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 |
2500245 |
38 |
7 723 000 $ |
203 237 $ |
46 524 $ |
209 358 $ |
16.98 |
24.496 |
0.04 |
1.13 |
2 768 620 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
2 768 620 $ |
|
Before capitalization |
36 870 $ |
1 % |
After capitalization 36 870 $ + 57 308 $ (average mortgage paid) = |
94 178 $ |
3 % |
After capitalization and appreciation (PV) |
340 191 $ |
12 % |
Ratios |
Price per unit |
= 7 723 000 $ ÷ 38 logements |
203 237 $ |
Price per room |
= 7 723 000 $ ÷ 166,0 pièces |
46 524 $ |
Price per room x 4 1/2 |
|
209 358 $ |
GRM ratio |
7 723 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.98 |
NRM ratio |
7 723 000 $ ÷
315 273 $ (Net income) |
24.496 |
Cap. Rate |
315 273 $ (Net income) ÷
7 723 000 $ |
4.08 % |
DCR ratio |
315 273 $ (Net income) ÷
278 404 $ |
1.13 |
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. |
|