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 |
2500248 |
44 |
9 373 000 $ |
213 023 $ |
47 821 $ |
215 196 $ |
17.42 |
25.131 |
0.04 |
1.12 |
3 439 424 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
3 439 424 $ |
|
Before capitalization |
39 328 $ |
1 % |
After capitalization 39 328 $ + 68 678 $ (average mortgage paid) = |
108 006 $ |
3 % |
After capitalization and appreciation (PV) |
406 581 $ |
12 % |
Ratios |
Price per unit |
= 9 373 000 $ ÷ 44 logements |
213 023 $ |
Price per room |
= 9 373 000 $ ÷ 196,0 pièces |
47 821 $ |
Price per room x 4 1/2 |
|
215 196 $ |
GRM ratio |
9 373 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.42 |
NRM ratio |
9 373 000 $ ÷
372 966 $ (Net income) |
25.131 |
Cap. Rate |
372 966 $ (Net income) ÷
9 373 000 $ |
3.98 % |
DCR ratio |
372 966 $ (Net income) ÷
333 637 $ |
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. |
|