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 |
2500275 |
17 |
4 090 000 $ |
240 588 $ |
45 193 $ |
203 370 $ |
20.69 |
29.483 |
0.03 |
1.04 |
1 737 605 $ |
0 % |
2 % |
9 % |
Yields of the investment |
Cashdown |
1 737 605 $ |
|
Before capitalization |
5 891 $ |
0 % |
After capitalization 5 891 $ + 27 343 $ (average mortgage paid) = |
33 234 $ |
2 % |
After capitalization and appreciation (PV) |
163 521 $ |
9 % |
Ratios |
Price per unit |
= 4 090 000 $ ÷ 17 logements |
240 588 $ |
Price per room |
= 4 090 000 $ ÷ 90,5 pièces |
45 193 $ |
Price per room x 4 1/2 |
|
203 370 $ |
GRM ratio |
4 090 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.69 |
NRM ratio |
4 090 000 $ ÷
138 726 $ (Net income) |
29.483 |
Cap. Rate |
138 726 $ (Net income) ÷
4 090 000 $ |
3.39 % |
DCR ratio |
138 726 $ (Net income) ÷
132 835 $ |
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. |
|