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 |
| 2583220 |
21 |
4 149 000 $ |
197 571 $ |
44 854 $ |
201 843 $ |
16.42 |
24.168 |
0.04 |
1.26 |
1 523 099 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 523 099 $ |
|
| Before capitalization |
35 106 $ |
2 % |
| After capitalization 35 106 $ + 34 026 $ (average mortgage paid) = |
69 132 $ |
5 % |
| After capitalization and appreciation (PV) |
201 297 $ |
13 % |
| Ratios |
| Price per unit |
= 4 149 000 $ ÷ 21 logements |
197 571 $ |
| Price per room |
= 4 149 000 $ ÷ 92,5 pièces |
44 854 $ |
| Price per room x 4 1/2 |
|
201 843 $ |
| GRM ratio |
4 149 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.42 |
| NRM ratio |
4 149 000 $ ÷
171 670 $ (Net income) |
24.168 |
| Cap. Rate |
171 670 $ (Net income) ÷
4 149 000 $ |
4.14 % |
| DCR ratio |
171 670 $ (Net income) ÷
136 565 $ |
1.26 |
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. |
 |
