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 |
| 2521345 |
24 |
4 394 000 $ |
183 083 $ |
36 617 $ |
164 775 $ |
17.31 |
25.831 |
0.04 |
1.13 |
1 584 603 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 584 603 $ |
|
| Before capitalization |
19 534 $ |
1 % |
| After capitalization 19 534 $ + 34 730 $ (average mortgage paid) = |
54 263 $ |
3 % |
| After capitalization and appreciation (PV) |
194 233 $ |
12 % |
| Ratios |
| Price per unit |
= 4 394 000 $ ÷ 24 logements |
183 083 $ |
| Price per room |
= 4 394 000 $ ÷ 120,0 pièces |
36 617 $ |
| Price per room x 4 1/2 |
|
164 775 $ |
| GRM ratio |
4 394 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.31 |
| NRM ratio |
4 394 000 $ ÷
170 106 $ (Net income) |
25.831 |
| Cap. Rate |
170 106 $ (Net income) ÷
4 394 000 $ |
3.87 % |
| DCR ratio |
170 106 $ (Net income) ÷
150 572 $ |
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. |
 |
