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 |
2558095 |
35 |
6 677 000 $ |
190 771 $ |
44 073 $ |
198 327 $ |
18.48 |
28.498 |
0.04 |
1.18 |
2 752 386 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
2 752 386 $ |
|
Before capitalization |
35 204 $ |
1 % |
After capitalization 35 204 $ + 52 676 $ (average mortgage paid) = |
87 880 $ |
3 % |
After capitalization and appreciation (PV) |
300 574 $ |
11 % |
Ratios |
Price per unit |
= 6 677 000 $ ÷ 35 logements |
190 771 $ |
Price per room |
= 6 677 000 $ ÷ 151,5 pièces |
44 073 $ |
Price per room x 4 1/2 |
|
198 327 $ |
GRM ratio |
6 677 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.48 |
NRM ratio |
6 677 000 $ ÷
234 301 $ (Net income) |
28.498 |
Cap. Rate |
234 301 $ (Net income) ÷
6 677 000 $ |
3.51 % |
DCR ratio |
234 301 $ (Net income) ÷
199 097 $ |
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. |
 |