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 |
2500366 |
39 |
8 388 000 $ |
215 077 $ |
45 962 $ |
206 827 $ |
17.64 |
25.492 |
0.04 |
1.13 |
3 205 450 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
3 205 450 $ |
|
Before capitalization |
37 460 $ |
1 % |
After capitalization 37 460 $ + 60 022 $ (average mortgage paid) = |
97 482 $ |
3 % |
After capitalization and appreciation (PV) |
364 681 $ |
11 % |
Ratios |
Price per unit |
= 8 388 000 $ ÷ 39 logements |
215 077 $ |
Price per room |
= 8 388 000 $ ÷ 182,5 pièces |
45 962 $ |
Price per room x 4 1/2 |
|
206 827 $ |
GRM ratio |
8 388 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.64 |
NRM ratio |
8 388 000 $ ÷
329 048 $ (Net income) |
25.492 |
Cap. Rate |
329 048 $ (Net income) ÷
8 388 000 $ |
3.92 % |
DCR ratio |
329 048 $ (Net income) ÷
291 588 $ |
1.13 |
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. |
|