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 |
2500316 |
25 |
6 545 000 $ |
261 800 $ |
48 662 $ |
218 978 $ |
18.69 |
26.172 |
0.04 |
1.12 |
2 587 938 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 587 938 $ |
|
Before capitalization |
27 050 $ |
1 % |
After capitalization 27 050 $ + 45 909 $ (average mortgage paid) = |
72 959 $ |
3 % |
After capitalization and appreciation (PV) |
281 449 $ |
11 % |
Ratios |
Price per unit |
= 6 545 000 $ ÷ 25 logements |
261 800 $ |
Price per room |
= 6 545 000 $ ÷ 134,5 pièces |
48 662 $ |
Price per room x 4 1/2 |
|
218 978 $ |
GRM ratio |
6 545 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.69 |
NRM ratio |
6 545 000 $ ÷
250 076 $ (Net income) |
26.172 |
Cap. Rate |
250 076 $ (Net income) ÷
6 545 000 $ |
3.82 % |
DCR ratio |
250 076 $ (Net income) ÷
223 025 $ |
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. |
|