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 |
| 2583119 |
26 |
4 879 000 $ |
187 654 $ |
43 177 $ |
194 296 $ |
16.68 |
24.207 |
0.04 |
1.22 |
1 698 752 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 698 752 $ |
|
| Before capitalization |
35 909 $ |
2 % |
| After capitalization 35 909 $ + 41 272 $ (average mortgage paid) = |
77 180 $ |
5 % |
| After capitalization and appreciation (PV) |
232 600 $ |
14 % |
| Ratios |
| Price per unit |
= 4 879 000 $ ÷ 26 logements |
187 654 $ |
| Price per room |
= 4 879 000 $ ÷ 113,0 pièces |
43 177 $ |
| Price per room x 4 1/2 |
|
194 296 $ |
| GRM ratio |
4 879 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.68 |
| NRM ratio |
4 879 000 $ ÷
201 552 $ (Net income) |
24.207 |
| Cap. Rate |
201 552 $ (Net income) ÷
4 879 000 $ |
4.13 % |
| DCR ratio |
201 552 $ (Net income) ÷
165 644 $ |
1.22 |
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. |
 |
