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 |
2500250 |
11 |
2 545 000 $ |
231 364 $ |
49 417 $ |
222 379 $ |
18.72 |
26.633 |
0.04 |
1.04 |
919 271 $ |
0 % |
2 % |
11 % |
Yields of the investment |
Cashdown |
919 271 $ |
|
Before capitalization |
4 063 $ |
0 % |
After capitalization 4 063 $ + 18 834 $ (average mortgage paid) = |
22 897 $ |
2 % |
After capitalization and appreciation (PV) |
103 968 $ |
11 % |
Ratios |
Price per unit |
= 2 545 000 $ ÷ 11 logements |
231 364 $ |
Price per room |
= 2 545 000 $ ÷ 51,5 pièces |
49 417 $ |
Price per room x 4 1/2 |
|
222 379 $ |
GRM ratio |
2 545 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.72 |
NRM ratio |
2 545 000 $ ÷
95 558 $ (Net income) |
26.633 |
Cap. Rate |
95 558 $ (Net income) ÷
2 545 000 $ |
3.75 % |
DCR ratio |
95 558 $ (Net income) ÷
91 495 $ |
1.04 |
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. |
|