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 |
| 2500160 |
19 |
4 895 000 $ |
257 632 $ |
46 842 $ |
210 789 $ |
18.33 |
25.444 |
0.04 |
1.15 |
1 917 134 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 917 134 $ |
|
| Before capitalization |
24 591 $ |
1 % |
| After capitalization 24 591 $ + 34 539 $ (average mortgage paid) = |
59 130 $ |
3 % |
| After capitalization and appreciation (PV) |
215 060 $ |
11 % |
| Ratios |
| Price per unit |
= 4 895 000 $ ÷ 19 logements |
257 632 $ |
| Price per room |
= 4 895 000 $ ÷ 104,5 pièces |
46 842 $ |
| Price per room x 4 1/2 |
|
210 789 $ |
| GRM ratio |
4 895 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.33 |
| NRM ratio |
4 895 000 $ ÷
192 382 $ (Net income) |
25.444 |
| Cap. Rate |
192 382 $ (Net income) ÷
4 895 000 $ |
3.93 % |
| DCR ratio |
192 382 $ (Net income) ÷
167 791 $ |
1.15 |
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. |
 |
