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 |
2526779 |
30 |
5 199 000 $ |
173 300 $ |
35 367 $ |
159 153 $ |
16.84 |
26.403 |
0.04 |
1.18 |
2 097 822 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 097 822 $ |
|
Before capitalization |
30 640 $ |
1 % |
After capitalization 30 640 $ + 38 351 $ (average mortgage paid) = |
68 991 $ |
3 % |
After capitalization and appreciation (PV) |
234 604 $ |
11 % |
Ratios |
Price per unit |
= 5 199 000 $ ÷ 30 logements |
173 300 $ |
Price per room |
= 5 199 000 $ ÷ 147,0 pièces |
35 367 $ |
Price per room x 4 1/2 |
|
159 153 $ |
GRM ratio |
5 199 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.84 |
NRM ratio |
5 199 000 $ ÷
196 912 $ (Net income) |
26.403 |
Cap. Rate |
196 912 $ (Net income) ÷
5 199 000 $ |
3.79 % |
DCR ratio |
196 912 $ (Net income) ÷
166 271 $ |
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. |
 |