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 |
2518455 |
26 |
4 169 000 $ |
160 346 $ |
34 742 $ |
156 338 $ |
16.72 |
26.656 |
0.04 |
1.17 |
1 689 401 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
1 689 401 $ |
|
Before capitalization |
23 279 $ |
1 % |
After capitalization 23 279 $ + 30 705 $ (average mortgage paid) = |
53 984 $ |
3 % |
After capitalization and appreciation (PV) |
186 787 $ |
11 % |
Ratios |
Price per unit |
= 4 169 000 $ ÷ 26 logements |
160 346 $ |
Price per room |
= 4 169 000 $ ÷ 120,0 pièces |
34 742 $ |
Price per room x 4 1/2 |
|
156 338 $ |
GRM ratio |
4 169 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.72 |
NRM ratio |
4 169 000 $ ÷
156 402 $ (Net income) |
26.656 |
Cap. Rate |
156 402 $ (Net income) ÷
4 169 000 $ |
3.75 % |
DCR ratio |
156 402 $ (Net income) ÷
133 123 $ |
1.17 |
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. |
|