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 |
| 2583093 |
29 |
4 600 000 $ |
158 621 $ |
46 231 $ |
208 040 $ |
16.92 |
27.655 |
0.04 |
1.19 |
1 916 666 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 916 666 $ |
|
| Before capitalization |
26 565 $ |
1 % |
| After capitalization 26 565 $ + 34 825 $ (average mortgage paid) = |
61 390 $ |
3 % |
| After capitalization and appreciation (PV) |
207 922 $ |
11 % |
| Ratios |
| Price per unit |
= 4 600 000 $ ÷ 29 logements |
158 621 $ |
| Price per room |
= 4 600 000 $ ÷ 99,5 pièces |
46 231 $ |
| Price per room x 4 1/2 |
|
208 040 $ |
| GRM ratio |
4 600 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.92 |
| NRM ratio |
4 600 000 $ ÷
166 335 $ (Net income) |
27.655 |
| Cap. Rate |
166 335 $ (Net income) ÷
4 600 000 $ |
3.62 % |
| DCR ratio |
166 335 $ (Net income) ÷
139 770 $ |
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. |
 |
