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 |
| 2534076 |
21 |
4 225 000 $ |
201 190 $ |
45 187 $ |
203 342 $ |
18.27 |
27.562 |
0.04 |
1.17 |
1 780 781 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 780 781 $ |
|
| Before capitalization |
21 938 $ |
1 % |
| After capitalization 21 938 $ + 30 297 $ (average mortgage paid) = |
52 234 $ |
3 % |
| After capitalization and appreciation (PV) |
186 822 $ |
10 % |
| Ratios |
| Price per unit |
= 4 225 000 $ ÷ 21 logements |
201 190 $ |
| Price per room |
= 4 225 000 $ ÷ 93,5 pièces |
45 187 $ |
| Price per room x 4 1/2 |
|
203 342 $ |
| GRM ratio |
4 225 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.27 |
| NRM ratio |
4 225 000 $ ÷
153 290 $ (Net income) |
27.562 |
| Cap. Rate |
153 290 $ (Net income) ÷
4 225 000 $ |
3.63 % |
| DCR ratio |
153 290 $ (Net income) ÷
131 352 $ |
1.17 |
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. |
 |
