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 |
| 2583209 |
21 |
4 080 000 $ |
194 286 $ |
44 590 $ |
200 656 $ |
18.21 |
26.166 |
0.04 |
1.19 |
1 564 379 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 564 379 $ |
|
| Before capitalization |
24 644 $ |
2 % |
| After capitalization 24 644 $ + 32 710 $ (average mortgage paid) = |
57 355 $ |
4 % |
| After capitalization and appreciation (PV) |
187 322 $ |
12 % |
| Ratios |
| Price per unit |
= 4 080 000 $ ÷ 21 logements |
194 286 $ |
| Price per room |
= 4 080 000 $ ÷ 91,5 pièces |
44 590 $ |
| Price per room x 4 1/2 |
|
200 656 $ |
| GRM ratio |
4 080 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.21 |
| NRM ratio |
4 080 000 $ ÷
155 927 $ (Net income) |
26.166 |
| Cap. Rate |
155 927 $ (Net income) ÷
4 080 000 $ |
3.82 % |
| DCR ratio |
155 927 $ (Net income) ÷
131 283 $ |
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. |
 |
