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 |
2500331 |
25 |
5 904 000 $ |
236 160 $ |
50 247 $ |
226 111 $ |
18.12 |
25.756 |
0.04 |
1.13 |
2 296 768 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 296 768 $ |
|
Before capitalization |
26 145 $ |
1 % |
After capitalization 26 145 $ + 41 804 $ (average mortgage paid) = |
67 950 $ |
3 % |
After capitalization and appreciation (PV) |
256 021 $ |
11 % |
Ratios |
Price per unit |
= 5 904 000 $ ÷ 25 logements |
236 160 $ |
Price per room |
= 5 904 000 $ ÷ 117,5 pièces |
50 247 $ |
Price per room x 4 1/2 |
|
226 111 $ |
GRM ratio |
5 904 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.12 |
NRM ratio |
5 904 000 $ ÷
229 232 $ (Net income) |
25.756 |
Cap. Rate |
229 232 $ (Net income) ÷
5 904 000 $ |
3.88 % |
DCR ratio |
229 232 $ (Net income) ÷
203 087 $ |
1.13 |
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. |
|