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 |
| 2500306 |
22 |
4 449 000 $ |
202 227 $ |
51 733 $ |
232 797 $ |
17.97 |
26.129 |
0.04 |
1.04 |
1 547 372 $ |
0 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 547 372 $ |
|
| Before capitalization |
7 222 $ |
0 % |
| After capitalization 7 222 $ + 33 563 $ (average mortgage paid) = |
40 785 $ |
3 % |
| After capitalization and appreciation (PV) |
182 506 $ |
12 % |
| Ratios |
| Price per unit |
= 4 449 000 $ ÷ 22 logements |
202 227 $ |
| Price per room |
= 4 449 000 $ ÷ 86,0 pièces |
51 733 $ |
| Price per room x 4 1/2 |
|
232 797 $ |
| GRM ratio |
4 449 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.97 |
| NRM ratio |
4 449 000 $ ÷
170 272 $ (Net income) |
26.129 |
| Cap. Rate |
170 272 $ (Net income) ÷
4 449 000 $ |
3.83 % |
| DCR ratio |
170 272 $ (Net income) ÷
163 051 $ |
1.04 |
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. |
 |
