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 |
2526777 |
33 |
5 944 000 $ |
180 121 $ |
41 422 $ |
186 397 $ |
18.07 |
28.154 |
0.04 |
1.21 |
2 700 570 $ |
1 % |
3 % |
10 % |
Yields of the investment |
Cashdown |
2 700 570 $ |
|
Before capitalization |
36 897 $ |
1 % |
After capitalization 36 897 $ + 40 186 $ (average mortgage paid) = |
77 082 $ |
3 % |
After capitalization and appreciation (PV) |
266 427 $ |
10 % |
Ratios |
Price per unit |
= 5 944 000 $ ÷ 33 logements |
180 121 $ |
Price per room |
= 5 944 000 $ ÷ 143,5 pièces |
41 422 $ |
Price per room x 4 1/2 |
|
186 397 $ |
GRM ratio |
5 944 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.07 |
NRM ratio |
5 944 000 $ ÷
211 124 $ (Net income) |
28.154 |
Cap. Rate |
211 124 $ (Net income) ÷
5 944 000 $ |
3.55 % |
DCR ratio |
211 124 $ (Net income) ÷
174 228 $ |
1.21 |
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. |
 |