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 |
2500301 |
20 |
4 919 000 $ |
245 950 $ |
47 298 $ |
212 841 $ |
18.70 |
26.544 |
0.04 |
1.15 |
2 062 794 $ |
1 % |
3 % |
10 % |
Yields of the investment |
Cashdown |
2 062 794 $ |
|
Before capitalization |
24 277 $ |
1 % |
After capitalization 24 277 $ + 33 149 $ (average mortgage paid) = |
57 426 $ |
3 % |
After capitalization and appreciation (PV) |
214 120 $ |
10 % |
Ratios |
Price per unit |
= 4 919 000 $ ÷ 20 logements |
245 950 $ |
Price per room |
= 4 919 000 $ ÷ 104,0 pièces |
47 298 $ |
Price per room x 4 1/2 |
|
212 841 $ |
GRM ratio |
4 919 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.70 |
NRM ratio |
4 919 000 $ ÷
185 314 $ (Net income) |
26.544 |
Cap. Rate |
185 314 $ (Net income) ÷
4 919 000 $ |
3.77 % |
DCR ratio |
185 314 $ (Net income) ÷
161 036 $ |
1.15 |
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. |
|