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 |
2500355 |
31 |
7 554 000 $ |
243 677 $ |
51 214 $ |
230 461 $ |
18.47 |
26.327 |
0.04 |
1.11 |
2 967 573 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 967 573 $ |
|
Before capitalization |
28 604 $ |
1 % |
After capitalization 28 604 $ + 53 174 $ (average mortgage paid) = |
81 778 $ |
3 % |
After capitalization and appreciation (PV) |
322 409 $ |
11 % |
Ratios |
Price per unit |
= 7 554 000 $ ÷ 31 logements |
243 677 $ |
Price per room |
= 7 554 000 $ ÷ 147,5 pièces |
51 214 $ |
Price per room x 4 1/2 |
|
230 461 $ |
GRM ratio |
7 554 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.47 |
NRM ratio |
7 554 000 $ ÷
286 925 $ (Net income) |
26.327 |
Cap. Rate |
286 925 $ (Net income) ÷
7 554 000 $ |
3.80 % |
DCR ratio |
286 925 $ (Net income) ÷
258 321 $ |
1.11 |
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. |
|