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 |
| 2521342 |
20 |
4 544 000 $ |
227 200 $ |
43 692 $ |
196 615 $ |
17.15 |
24.286 |
0.04 |
1.15 |
1 520 810 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 520 810 $ |
|
| Before capitalization |
24 645 $ |
2 % |
| After capitalization 24 645 $ + 37 471 $ (average mortgage paid) = |
62 116 $ |
4 % |
| After capitalization and appreciation (PV) |
206 864 $ |
14 % |
| Ratios |
| Price per unit |
= 4 544 000 $ ÷ 20 logements |
227 200 $ |
| Price per room |
= 4 544 000 $ ÷ 104,0 pièces |
43 692 $ |
| Price per room x 4 1/2 |
|
196 615 $ |
| GRM ratio |
4 544 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.15 |
| NRM ratio |
4 544 000 $ ÷
187 102 $ (Net income) |
24.286 |
| Cap. Rate |
187 102 $ (Net income) ÷
4 544 000 $ |
4.12 % |
| DCR ratio |
187 102 $ (Net income) ÷
162 457 $ |
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. |
 |
