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 |
2500356 |
31 |
6 023 000 $ |
194 290 $ |
46 153 $ |
207 690 $ |
18.10 |
26.918 |
0.04 |
1.08 |
2 340 624 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 340 624 $ |
|
Before capitalization |
16 565 $ |
1 % |
After capitalization 16 565 $ + 42 649 $ (average mortgage paid) = |
59 213 $ |
3 % |
After capitalization and appreciation (PV) |
251 074 $ |
11 % |
Ratios |
Price per unit |
= 6 023 000 $ ÷ 31 logements |
194 290 $ |
Price per room |
= 6 023 000 $ ÷ 130,5 pièces |
46 153 $ |
Price per room x 4 1/2 |
|
207 690 $ |
GRM ratio |
6 023 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.10 |
NRM ratio |
6 023 000 $ ÷
223 752 $ (Net income) |
26.918 |
Cap. Rate |
223 752 $ (Net income) ÷
6 023 000 $ |
3.71 % |
DCR ratio |
223 752 $ (Net income) ÷
207 187 $ |
1.08 |
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. |
|