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 |
| 2500329 |
25 |
4 478 000 $ |
179 120 $ |
48 940 $ |
220 230 $ |
16.52 |
24.797 |
0.04 |
1.09 |
1 522 291 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 522 291 $ |
|
| Before capitalization |
14 737 $ |
1 % |
| After capitalization 14 737 $ + 34 139 $ (average mortgage paid) = |
48 876 $ |
3 % |
| After capitalization and appreciation (PV) |
191 521 $ |
13 % |
| Ratios |
| Price per unit |
= 4 478 000 $ ÷ 25 logements |
179 120 $ |
| Price per room |
= 4 478 000 $ ÷ 91,5 pièces |
48 940 $ |
| Price per room x 4 1/2 |
|
220 230 $ |
| GRM ratio |
4 478 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.52 |
| NRM ratio |
4 478 000 $ ÷
180 584 $ (Net income) |
24.797 |
| Cap. Rate |
180 584 $ (Net income) ÷
4 478 000 $ |
4.03 % |
| DCR ratio |
180 584 $ (Net income) ÷
165 847 $ |
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. |
 |
