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 |
| 2583204 |
26 |
3 979 000 $ |
153 038 $ |
46 812 $ |
210 653 $ |
15.57 |
25.932 |
0.04 |
1.21 |
1 541 632 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 541 632 $ |
|
| Before capitalization |
26 765 $ |
2 % |
| After capitalization 26 765 $ + 31 562 $ (average mortgage paid) = |
58 326 $ |
4 % |
| After capitalization and appreciation (PV) |
185 076 $ |
12 % |
| Ratios |
| Price per unit |
= 3 979 000 $ ÷ 26 logements |
153 038 $ |
| Price per room |
= 3 979 000 $ ÷ 85,0 pièces |
46 812 $ |
| Price per room x 4 1/2 |
|
210 653 $ |
| GRM ratio |
3 979 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.57 |
| NRM ratio |
3 979 000 $ ÷
153 438 $ (Net income) |
25.932 |
| Cap. Rate |
153 438 $ (Net income) ÷
3 979 000 $ |
3.86 % |
| DCR ratio |
153 438 $ (Net income) ÷
126 673 $ |
1.21 |
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. |
 |
