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 |
2518451 |
20 |
4 080 000 $ |
204 000 $ |
41 633 $ |
187 347 $ |
15.35 |
22.896 |
0.04 |
1.23 |
1 388 483 $ |
2 % |
5 % |
14 % |
Yields of the investment |
Cashdown |
1 388 483 $ |
|
Before capitalization |
33 831 $ |
2 % |
After capitalization 33 831 $ + 33 298 $ (average mortgage paid) = |
67 128 $ |
5 % |
After capitalization and appreciation (PV) |
197 097 $ |
14 % |
Ratios |
Price per unit |
= 4 080 000 $ ÷ 20 logements |
204 000 $ |
Price per room |
= 4 080 000 $ ÷ 98,0 pièces |
41 633 $ |
Price per room x 4 1/2 |
|
187 347 $ |
GRM ratio |
4 080 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.35 |
NRM ratio |
4 080 000 $ ÷
178 196 $ (Net income) |
22.896 |
Cap. Rate |
178 196 $ (Net income) ÷
4 080 000 $ |
4.37 % |
DCR ratio |
178 196 $ (Net income) ÷
144 365 $ |
1.23 |
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. |
![](images/spacer.gif) |