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 |
| 2521348 |
24 |
3 968 000 $ |
165 333 $ |
38 902 $ |
175 059 $ |
16.46 |
25.156 |
0.04 |
1.14 |
1 374 306 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 374 306 $ |
|
| Before capitalization |
18 995 $ |
1 % |
| After capitalization 18 995 $ + 32 000 $ (average mortgage paid) = |
50 995 $ |
4 % |
| After capitalization and appreciation (PV) |
177 395 $ |
13 % |
| Ratios |
| Price per unit |
= 3 968 000 $ ÷ 24 logements |
165 333 $ |
| Price per room |
= 3 968 000 $ ÷ 102,0 pièces |
38 902 $ |
| Price per room x 4 1/2 |
|
175 059 $ |
| GRM ratio |
3 968 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.46 |
| NRM ratio |
3 968 000 $ ÷
157 733 $ (Net income) |
25.156 |
| Cap. Rate |
157 733 $ (Net income) ÷
3 968 000 $ |
3.98 % |
| DCR ratio |
157 733 $ (Net income) ÷
138 739 $ |
1.14 |
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. |
 |
