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 |
| 2521343 |
24 |
4 064 000 $ |
169 333 $ |
35 649 $ |
160 421 $ |
18.20 |
28.951 |
0.03 |
1.13 |
1 745 266 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 745 266 $ |
|
| Before capitalization |
15 706 $ |
1 % |
| After capitalization 15 706 $ + 28 755 $ (average mortgage paid) = |
44 461 $ |
3 % |
| After capitalization and appreciation (PV) |
173 919 $ |
10 % |
| Ratios |
| Price per unit |
= 4 064 000 $ ÷ 24 logements |
169 333 $ |
| Price per room |
= 4 064 000 $ ÷ 114,0 pièces |
35 649 $ |
| Price per room x 4 1/2 |
|
160 421 $ |
| GRM ratio |
4 064 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.20 |
| NRM ratio |
4 064 000 $ ÷
140 376 $ (Net income) |
28.951 |
| Cap. Rate |
140 376 $ (Net income) ÷
4 064 000 $ |
3.45 % |
| DCR ratio |
140 376 $ (Net income) ÷
124 670 $ |
1.13 |
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. |
 |
