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 |
2558126 |
43 |
8 097 000 $ |
188 302 $ |
43 184 $ |
194 328 $ |
18.15 |
27.652 |
0.04 |
1.19 |
3 223 004 $ |
1 % |
3 % |
11 % |
Yields of the investment |
Cashdown |
3 223 004 $ |
|
Before capitalization |
46 349 $ |
1 % |
After capitalization 46 349 $ + 65 762 $ (average mortgage paid) = |
112 111 $ |
3 % |
After capitalization and appreciation (PV) |
370 040 $ |
11 % |
Ratios |
Price per unit |
= 8 097 000 $ ÷ 43 logements |
188 302 $ |
Price per room |
= 8 097 000 $ ÷ 187,5 pièces |
43 184 $ |
Price per room x 4 1/2 |
|
194 328 $ |
GRM ratio |
8 097 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.15 |
NRM ratio |
8 097 000 $ ÷
292 823 $ (Net income) |
27.652 |
Cap. Rate |
292 823 $ (Net income) ÷
8 097 000 $ |
3.62 % |
DCR ratio |
292 823 $ (Net income) ÷
246 474 $ |
1.19 |
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. |
 |