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 |
| 2500145 |
14 |
4 000 000 $ |
285 714 $ |
48 193 $ |
216 867 $ |
18.67 |
25.887 |
0.04 |
1.17 |
1 668 667 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 668 667 $ |
|
| Before capitalization |
22 987 $ |
1 % |
| After capitalization 22 987 $ + 27 075 $ (average mortgage paid) = |
50 062 $ |
3 % |
| After capitalization and appreciation (PV) |
177 481 $ |
11 % |
| Ratios |
| Price per unit |
= 4 000 000 $ ÷ 14 logements |
285 714 $ |
| Price per room |
= 4 000 000 $ ÷ 83,0 pièces |
48 193 $ |
| Price per room x 4 1/2 |
|
216 867 $ |
| GRM ratio |
4 000 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.67 |
| NRM ratio |
4 000 000 $ ÷
154 518 $ (Net income) |
25.887 |
| Cap. Rate |
154 518 $ (Net income) ÷
4 000 000 $ |
3.86 % |
| DCR ratio |
154 518 $ (Net income) ÷
131 531 $ |
1.17 |
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. |
 |
