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 |
2500305 |
22 |
5 075 000 $ |
230 682 $ |
48 798 $ |
219 591 $ |
19.49 |
27.786 |
0.04 |
1.04 |
1 971 579 $ |
0 % |
2 % |
10 % |
Yields of the investment |
Cashdown |
1 971 579 $ |
|
Before capitalization |
7 759 $ |
0 % |
After capitalization 7 759 $ + 35 999 $ (average mortgage paid) = |
43 758 $ |
2 % |
After capitalization and appreciation (PV) |
205 421 $ |
10 % |
Ratios |
Price per unit |
= 5 075 000 $ ÷ 22 logements |
230 682 $ |
Price per room |
= 5 075 000 $ ÷ 104,0 pièces |
48 798 $ |
Price per room x 4 1/2 |
|
219 591 $ |
GRM ratio |
5 075 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.49 |
NRM ratio |
5 075 000 $ ÷
182 644 $ (Net income) |
27.786 |
Cap. Rate |
182 644 $ (Net income) ÷
5 075 000 $ |
3.60 % |
DCR ratio |
182 644 $ (Net income) ÷
174 885 $ |
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. |
|