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 |
2518463 |
20 |
2 724 000 $ |
136 200 $ |
33 630 $ |
151 333 $ |
14.52 |
24.056 |
0.04 |
1.23 |
1 007 640 $ |
2 % |
4 % |
13 % |
Yields of the investment |
Cashdown |
1 007 640 $ |
|
Before capitalization |
21 444 $ |
2 % |
After capitalization 21 444 $ + 21 172 $ (average mortgage paid) = |
42 615 $ |
4 % |
After capitalization and appreciation (PV) |
129 388 $ |
13 % |
Ratios |
Price per unit |
= 2 724 000 $ ÷ 20 logements |
136 200 $ |
Price per room |
= 2 724 000 $ ÷ 81,0 pièces |
33 630 $ |
Price per room x 4 1/2 |
|
151 333 $ |
GRM ratio |
2 724 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.52 |
NRM ratio |
2 724 000 $ ÷
113 234 $ (Net income) |
24.056 |
Cap. Rate |
113 234 $ (Net income) ÷
2 724 000 $ |
4.16 % |
DCR ratio |
113 234 $ (Net income) ÷
91 790 $ |
1.23 |
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) |