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 |
2500290 |
19 |
4 985 000 $ |
262 368 $ |
51 658 $ |
232 461 $ |
18.00 |
25.122 |
0.04 |
1.14 |
1 902 641 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
1 902 641 $ |
|
Before capitalization |
24 855 $ |
1 % |
After capitalization 24 855 $ + 35 731 $ (average mortgage paid) = |
60 586 $ |
3 % |
After capitalization and appreciation (PV) |
219 382 $ |
12 % |
Ratios |
Price per unit |
= 4 985 000 $ ÷ 19 logements |
262 368 $ |
Price per room |
= 4 985 000 $ ÷ 96,5 pièces |
51 658 $ |
Price per room x 4 1/2 |
|
232 461 $ |
GRM ratio |
4 985 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.00 |
NRM ratio |
4 985 000 $ ÷
198 436 $ (Net income) |
25.122 |
Cap. Rate |
198 436 $ (Net income) ÷
4 985 000 $ |
3.98 % |
DCR ratio |
198 436 $ (Net income) ÷
173 581 $ |
1.14 |
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. |
|