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 |
2518458 |
14 |
3 725 000 $ |
266 071 $ |
44 880 $ |
201 958 $ |
17.24 |
23.832 |
0.04 |
1.18 |
1 253 345 $ |
2 % |
4 % |
14 % |
Yields of the investment |
Cashdown |
1 253 345 $ |
|
Before capitalization |
23 349 $ |
2 % |
After capitalization 23 349 $ + 30 667 $ (average mortgage paid) = |
54 016 $ |
4 % |
After capitalization and appreciation (PV) |
172 675 $ |
14 % |
Ratios |
Price per unit |
= 3 725 000 $ ÷ 14 logements |
266 071 $ |
Price per room |
= 3 725 000 $ ÷ 83,0 pièces |
44 880 $ |
Price per room x 4 1/2 |
|
201 958 $ |
GRM ratio |
3 725 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.24 |
NRM ratio |
3 725 000 $ ÷
156 306 $ (Net income) |
23.832 |
Cap. Rate |
156 306 $ (Net income) ÷
3 725 000 $ |
4.20 % |
DCR ratio |
156 306 $ (Net income) ÷
132 957 $ |
1.18 |
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. |
![](images/spacer.gif) |