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 |
2500271 |
16 |
3 425 000 $ |
214 063 $ |
46 284 $ |
208 277 $ |
19.32 |
27.411 |
0.04 |
1.04 |
1 300 774 $ |
0 % |
2 % |
11 % |
Yields of the investment |
Cashdown |
1 300 774 $ |
|
Before capitalization |
5 301 $ |
0 % |
After capitalization 5 301 $ + 24 629 $ (average mortgage paid) = |
29 930 $ |
2 % |
After capitalization and appreciation (PV) |
139 033 $ |
11 % |
Ratios |
Price per unit |
= 3 425 000 $ ÷ 16 logements |
214 063 $ |
Price per room |
= 3 425 000 $ ÷ 74,0 pièces |
46 284 $ |
Price per room x 4 1/2 |
|
208 277 $ |
GRM ratio |
3 425 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.32 |
NRM ratio |
3 425 000 $ ÷
124 951 $ (Net income) |
27.411 |
Cap. Rate |
124 951 $ (Net income) ÷
3 425 000 $ |
3.65 % |
DCR ratio |
124 951 $ (Net income) ÷
119 650 $ |
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. |
|