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 |
| 2583242 |
26 |
4 879 000 $ |
187 654 $ |
43 563 $ |
196 031 $ |
16.71 |
24.577 |
0.04 |
1.22 |
1 741 104 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 741 104 $ |
|
| Before capitalization |
35 333 $ |
2 % |
| After capitalization 35 333 $ + 40 660 $ (average mortgage paid) = |
75 994 $ |
4 % |
| After capitalization and appreciation (PV) |
231 414 $ |
13 % |
| Ratios |
| Price per unit |
= 4 879 000 $ ÷ 26 logements |
187 654 $ |
| Price per room |
= 4 879 000 $ ÷ 112,0 pièces |
43 563 $ |
| Price per room x 4 1/2 |
|
196 031 $ |
| GRM ratio |
4 879 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.71 |
| NRM ratio |
4 879 000 $ ÷
198 523 $ (Net income) |
24.577 |
| Cap. Rate |
198 523 $ (Net income) ÷
4 879 000 $ |
4.07 % |
| DCR ratio |
198 523 $ (Net income) ÷
163 189 $ |
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. |
 |
