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 |
| 2583115 |
24 |
4 538 000 $ |
189 083 $ |
43 635 $ |
196 356 $ |
16.92 |
25.166 |
0.04 |
1.17 |
1 579 834 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 579 834 $ |
|
| Before capitalization |
26 397 $ |
2 % |
| After capitalization 26 397 $ + 38 352 $ (average mortgage paid) = |
64 749 $ |
4 % |
| After capitalization and appreciation (PV) |
209 306 $ |
13 % |
| Ratios |
| Price per unit |
= 4 538 000 $ ÷ 24 logements |
189 083 $ |
| Price per room |
= 4 538 000 $ ÷ 104,0 pièces |
43 635 $ |
| Price per room x 4 1/2 |
|
196 356 $ |
| GRM ratio |
4 538 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.92 |
| NRM ratio |
4 538 000 $ ÷
180 324 $ (Net income) |
25.166 |
| Cap. Rate |
180 324 $ (Net income) ÷
4 538 000 $ |
3.97 % |
| DCR ratio |
180 324 $ (Net income) ÷
153 927 $ |
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. |
 |
