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 |
2500307 |
24 |
5 985 000 $ |
249 375 $ |
54 908 $ |
247 087 $ |
17.04 |
23.861 |
0.04 |
1.12 |
2 003 579 $ |
1 % |
4 % |
13 % |
Yields of the investment |
Cashdown |
2 003 579 $ |
|
Before capitalization |
27 090 $ |
1 % |
After capitalization 27 090 $ + 46 055 $ (average mortgage paid) = |
73 145 $ |
4 % |
After capitalization and appreciation (PV) |
263 795 $ |
13 % |
Ratios |
Price per unit |
= 5 985 000 $ ÷ 24 logements |
249 375 $ |
Price per room |
= 5 985 000 $ ÷ 109,0 pièces |
54 908 $ |
Price per room x 4 1/2 |
|
247 087 $ |
GRM ratio |
5 985 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.04 |
NRM ratio |
5 985 000 $ ÷
250 826 $ (Net income) |
23.861 |
Cap. Rate |
250 826 $ (Net income) ÷
5 985 000 $ |
4.19 % |
DCR ratio |
250 826 $ (Net income) ÷
223 736 $ |
1.12 |
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. |
|