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 |
| 2500282 |
19 |
4 269 000 $ |
224 684 $ |
49 353 $ |
222 087 $ |
16.79 |
23.715 |
0.04 |
1.15 |
1 492 927 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 492 927 $ |
|
| Before capitalization |
24 054 $ |
2 % |
| After capitalization 24 054 $ + 32 103 $ (average mortgage paid) = |
56 157 $ |
4 % |
| After capitalization and appreciation (PV) |
192 146 $ |
13 % |
| Ratios |
| Price per unit |
= 4 269 000 $ ÷ 19 logements |
224 684 $ |
| Price per room |
= 4 269 000 $ ÷ 86,5 pièces |
49 353 $ |
| Price per room x 4 1/2 |
|
222 087 $ |
| GRM ratio |
4 269 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.79 |
| NRM ratio |
4 269 000 $ ÷
180 010 $ (Net income) |
23.715 |
| Cap. Rate |
180 010 $ (Net income) ÷
4 269 000 $ |
4.22 % |
| DCR ratio |
180 010 $ (Net income) ÷
155 956 $ |
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. |
 |
