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 |
| 2583101 |
29 |
4 669 000 $ |
161 000 $ |
46 000 $ |
207 000 $ |
15.51 |
25.223 |
0.04 |
1.25 |
1 833 034 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 833 034 $ |
|
| Before capitalization |
37 602 $ |
2 % |
| After capitalization 37 602 $ + 36 752 $ (average mortgage paid) = |
74 354 $ |
4 % |
| After capitalization and appreciation (PV) |
223 084 $ |
12 % |
| Ratios |
| Price per unit |
= 4 669 000 $ ÷ 29 logements |
161 000 $ |
| Price per room |
= 4 669 000 $ ÷ 101,5 pièces |
46 000 $ |
| Price per room x 4 1/2 |
|
207 000 $ |
| GRM ratio |
4 669 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.51 |
| NRM ratio |
4 669 000 $ ÷
185 107 $ (Net income) |
25.223 |
| Cap. Rate |
185 107 $ (Net income) ÷
4 669 000 $ |
3.96 % |
| DCR ratio |
185 107 $ (Net income) ÷
147 505 $ |
1.25 |
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. |
 |
