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 |
2518449 |
18 |
3 245 000 $ |
180 278 $ |
34 892 $ |
157 016 $ |
18.76 |
29.984 |
0.03 |
1.15 |
1 498 662 $ |
1 % |
2 % |
9 % |
Yields of the investment |
Cashdown |
1 498 662 $ |
|
Before capitalization |
14 152 $ |
1 % |
After capitalization 14 152 $ + 21 698 $ (average mortgage paid) = |
35 850 $ |
2 % |
After capitalization and appreciation (PV) |
139 219 $ |
9 % |
Ratios |
Price per unit |
= 3 245 000 $ ÷ 18 logements |
180 278 $ |
Price per room |
= 3 245 000 $ ÷ 93,0 pièces |
34 892 $ |
Price per room x 4 1/2 |
|
157 016 $ |
GRM ratio |
3 245 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.76 |
NRM ratio |
3 245 000 $ ÷
108 226 $ (Net income) |
29.984 |
Cap. Rate |
108 226 $ (Net income) ÷
3 245 000 $ |
3.34 % |
DCR ratio |
108 226 $ (Net income) ÷
94 075 $ |
1.15 |
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. |
|