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 |
| 2500177 |
20 |
4 119 000 $ |
205 950 $ |
42 906 $ |
193 078 $ |
18.62 |
27.637 |
0.04 |
1.10 |
1 712 523 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 712 523 $ |
|
| Before capitalization |
13 406 $ |
1 % |
| After capitalization 13 406 $ + 27 919 $ (average mortgage paid) = |
41 325 $ |
2 % |
| After capitalization and appreciation (PV) |
172 535 $ |
10 % |
| Ratios |
| Price per unit |
= 4 119 000 $ ÷ 20 logements |
205 950 $ |
| Price per room |
= 4 119 000 $ ÷ 96,0 pièces |
42 906 $ |
| Price per room x 4 1/2 |
|
193 078 $ |
| GRM ratio |
4 119 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.62 |
| NRM ratio |
4 119 000 $ ÷
149 038 $ (Net income) |
27.637 |
| Cap. Rate |
149 038 $ (Net income) ÷
4 119 000 $ |
3.62 % |
| DCR ratio |
149 038 $ (Net income) ÷
135 632 $ |
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. |
 |
