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 |
2500357 |
33 |
7 559 000 $ |
229 061 $ |
49 244 $ |
221 599 $ |
17.32 |
24.840 |
0.04 |
1.14 |
2 796 831 $ |
1 % |
3 % |
12 % |
Yields of the investment |
Cashdown |
2 796 831 $ |
|
Before capitalization |
36 433 $ |
1 % |
After capitalization 36 433 $ + 55 140 $ (average mortgage paid) = |
91 573 $ |
3 % |
After capitalization and appreciation (PV) |
332 364 $ |
12 % |
Ratios |
Price per unit |
= 7 559 000 $ ÷ 33 logements |
229 061 $ |
Price per room |
= 7 559 000 $ ÷ 153,5 pièces |
49 244 $ |
Price per room x 4 1/2 |
|
221 599 $ |
GRM ratio |
7 559 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.32 |
NRM ratio |
7 559 000 $ ÷
304 305 $ (Net income) |
24.840 |
Cap. Rate |
304 305 $ (Net income) ÷
7 559 000 $ |
4.03 % |
DCR ratio |
304 305 $ (Net income) ÷
267 872 $ |
1.14 |
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. |
|