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 |
| 2534082 |
22 |
4 733 000 $ |
215 136 $ |
44 234 $ |
199 051 $ |
15.94 |
22.471 |
0.04 |
1.23 |
1 523 649 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 523 649 $ |
|
| Before capitalization |
38 876 $ |
3 % |
| After capitalization 38 876 $ + 39 615 $ (average mortgage paid) = |
78 491 $ |
5 % |
| After capitalization and appreciation (PV) |
229 260 $ |
15 % |
| Ratios |
| Price per unit |
= 4 733 000 $ ÷ 22 logements |
215 136 $ |
| Price per room |
= 4 733 000 $ ÷ 107,0 pièces |
44 234 $ |
| Price per room x 4 1/2 |
|
199 051 $ |
| GRM ratio |
4 733 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.94 |
| NRM ratio |
4 733 000 $ ÷
210 629 $ (Net income) |
22.471 |
| Cap. Rate |
210 629 $ (Net income) ÷
4 733 000 $ |
4.45 % |
| DCR ratio |
210 629 $ (Net income) ÷
171 753 $ |
1.23 |
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. |
 |
