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 |
| 2500199 |
25 |
4 388 000 $ |
175 520 $ |
44 101 $ |
198 452 $ |
16.80 |
25.142 |
0.04 |
1.09 |
1 536 783 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 536 783 $ |
|
| Before capitalization |
14 473 $ |
1 % |
| After capitalization 14 473 $ + 32 947 $ (average mortgage paid) = |
47 420 $ |
3 % |
| After capitalization and appreciation (PV) |
187 199 $ |
12 % |
| Ratios |
| Price per unit |
= 4 388 000 $ ÷ 25 logements |
175 520 $ |
| Price per room |
= 4 388 000 $ ÷ 99,5 pièces |
44 101 $ |
| Price per room x 4 1/2 |
|
198 452 $ |
| GRM ratio |
4 388 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.80 |
| NRM ratio |
4 388 000 $ ÷
174 530 $ (Net income) |
25.142 |
| Cap. Rate |
174 530 $ (Net income) ÷
4 388 000 $ |
3.98 % |
| DCR ratio |
174 530 $ (Net income) ÷
160 056 $ |
1.09 |
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. |
 |
