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 |
| 2571148 |
21 |
4 280 000 $ |
203 810 $ |
47 293 $ |
212 818 $ |
19.14 |
27.993 |
0.04 |
1.19 |
1 810 730 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 810 730 $ |
|
| Before capitalization |
24 069 $ |
1 % |
| After capitalization 24 069 $ + 32 099 $ (average mortgage paid) = |
56 168 $ |
3 % |
| After capitalization and appreciation (PV) |
192 506 $ |
11 % |
| Ratios |
| Price per unit |
= 4 280 000 $ ÷ 21 logements |
203 810 $ |
| Price per room |
= 4 280 000 $ ÷ 90,5 pièces |
47 293 $ |
| Price per room x 4 1/2 |
|
212 818 $ |
| GRM ratio |
4 280 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.14 |
| NRM ratio |
4 280 000 $ ÷
152 898 $ (Net income) |
27.993 |
| Cap. Rate |
152 898 $ (Net income) ÷
4 280 000 $ |
3.57 % |
| DCR ratio |
152 898 $ (Net income) ÷
128 829 $ |
1.19 |
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. |
 |
