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 |
| 2534056 |
18 |
4 050 000 $ |
225 000 $ |
53 289 $ |
239 803 $ |
20.65 |
30.894 |
0.03 |
1.13 |
1 890 887 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
1 890 887 $ |
|
| Before capitalization |
14 625 $ |
1 % |
| After capitalization 14 625 $ + 26 864 $ (average mortgage paid) = |
41 489 $ |
2 % |
| After capitalization and appreciation (PV) |
170 501 $ |
9 % |
| Ratios |
| Price per unit |
= 4 050 000 $ ÷ 18 logements |
225 000 $ |
| Price per room |
= 4 050 000 $ ÷ 76,0 pièces |
53 289 $ |
| Price per room x 4 1/2 |
|
239 803 $ |
| GRM ratio |
4 050 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.65 |
| NRM ratio |
4 050 000 $ ÷
131 094 $ (Net income) |
30.894 |
| Cap. Rate |
131 094 $ (Net income) ÷
4 050 000 $ |
3.24 % |
| DCR ratio |
131 094 $ (Net income) ÷
116 469 $ |
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. |
 |
