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 |
2500361 |
36 |
8 449 000 $ |
234 694 $ |
49 994 $ |
224 973 $ |
18.30 |
26.014 |
0.04 |
1.10 |
3 216 039 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
3 216 039 $ |
|
Before capitalization |
30 209 $ |
1 % |
After capitalization 30 209 $ + 60 638 $ (average mortgage paid) = |
90 847 $ |
3 % |
After capitalization and appreciation (PV) |
359 987 $ |
11 % |
Ratios |
Price per unit |
= 8 449 000 $ ÷ 36 logements |
234 694 $ |
Price per room |
= 8 449 000 $ ÷ 169,0 pièces |
49 994 $ |
Price per room x 4 1/2 |
|
224 973 $ |
GRM ratio |
8 449 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.30 |
NRM ratio |
8 449 000 $ ÷
324 790 $ (Net income) |
26.014 |
Cap. Rate |
324 790 $ (Net income) ÷
8 449 000 $ |
3.84 % |
DCR ratio |
324 790 $ (Net income) ÷
294 581 $ |
1.10 |
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. |
|