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 |
2500337 |
28 |
6 574 000 $ |
234 786 $ |
46 957 $ |
211 307 $ |
17.59 |
25.247 |
0.04 |
1.15 |
2 562 857 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 562 857 $ |
|
Before capitalization |
34 565 $ |
1 % |
After capitalization 34 565 $ + 46 484 $ (average mortgage paid) = |
81 049 $ |
3 % |
After capitalization and appreciation (PV) |
290 464 $ |
11 % |
Ratios |
Price per unit |
= 6 574 000 $ ÷ 28 logements |
234 786 $ |
Price per room |
= 6 574 000 $ ÷ 140,0 pièces |
46 957 $ |
Price per room x 4 1/2 |
|
211 307 $ |
GRM ratio |
6 574 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.59 |
NRM ratio |
6 574 000 $ ÷
260 387 $ (Net income) |
25.247 |
Cap. Rate |
260 387 $ (Net income) ÷
6 574 000 $ |
3.96 % |
DCR ratio |
260 387 $ (Net income) ÷
225 823 $ |
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. |
|