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 |
| 2521321 |
20 |
4 448 000 $ |
222 400 $ |
48 348 $ |
217 565 $ |
15.74 |
21.755 |
0.05 |
1.16 |
1 149 849 $ |
2 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 149 849 $ |
|
| Before capitalization |
27 934 $ |
2 % |
| After capitalization 27 934 $ + 40 716 $ (average mortgage paid) = |
68 650 $ |
6 % |
| After capitalization and appreciation (PV) |
210 340 $ |
18 % |
| Ratios |
| Price per unit |
= 4 448 000 $ ÷ 20 logements |
222 400 $ |
| Price per room |
= 4 448 000 $ ÷ 92,0 pièces |
48 348 $ |
| Price per room x 4 1/2 |
|
217 565 $ |
| GRM ratio |
4 448 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.74 |
| NRM ratio |
4 448 000 $ ÷
204 459 $ (Net income) |
21.755 |
| Cap. Rate |
204 459 $ (Net income) ÷
4 448 000 $ |
4.60 % |
| DCR ratio |
204 459 $ (Net income) ÷
176 524 $ |
1.16 |
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. |
 |
