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 |
| 2521318 |
20 |
4 874 000 $ |
243 700 $ |
44 309 $ |
199 391 $ |
16.49 |
22.478 |
0.04 |
1.15 |
1 360 146 $ |
2 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
1 360 146 $ |
|
| Before capitalization |
28 473 $ |
2 % |
| After capitalization 28 473 $ + 43 445 $ (average mortgage paid) = |
71 918 $ |
5 % |
| After capitalization and appreciation (PV) |
227 178 $ |
17 % |
| Ratios |
| Price per unit |
= 4 874 000 $ ÷ 20 logements |
243 700 $ |
| Price per room |
= 4 874 000 $ ÷ 110,0 pièces |
44 309 $ |
| Price per room x 4 1/2 |
|
199 391 $ |
| GRM ratio |
4 874 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.49 |
| NRM ratio |
4 874 000 $ ÷
216 831 $ (Net income) |
22.478 |
| Cap. Rate |
216 831 $ (Net income) ÷
4 874 000 $ |
4.45 % |
| DCR ratio |
216 831 $ (Net income) ÷
188 359 $ |
1.15 |
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. |
 |
