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 |
| 2623357 |
24 |
4 711 000 $ |
196 292 $ |
61 182 $ |
275 318 $ |
16.60 |
24.258 |
0.04 |
1.10 |
1 548 390 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 548 390 $ |
|
| Before capitalization |
16 971 $ |
1 % |
| After capitalization 16 971 $ + 36 717 $ (average mortgage paid) = |
53 688 $ |
3 % |
| After capitalization and appreciation (PV) |
203 756 $ |
13 % |
| Ratios |
| Price per unit |
= 4 711 000 $ ÷ 24 logements |
196 292 $ |
| Price per room |
= 4 711 000 $ ÷ 77,0 pièces |
61 182 $ |
| Price per room x 4 1/2 |
|
275 318 $ |
| GRM ratio |
4 711 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.60 |
| NRM ratio |
4 711 000 $ ÷
194 206 $ (Net income) |
24.258 |
| Cap. Rate |
194 206 $ (Net income) ÷
4 711 000 $ |
4.12 % |
| DCR ratio |
194 206 $ (Net income) ÷
177 236 $ |
1.10 |
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. |
 |
