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 |
2518464 |
22 |
4 649 000 $ |
211 318 $ |
42 264 $ |
190 186 $ |
15.90 |
22.736 |
0.04 |
1.19 |
1 444 084 $ |
2 % |
5 % |
15 % |
Yields of the investment |
Cashdown |
1 444 084 $ |
|
Before capitalization |
32 476 $ |
2 % |
After capitalization 32 476 $ + 39 673 $ (average mortgage paid) = |
72 150 $ |
5 % |
After capitalization and appreciation (PV) |
220 243 $ |
15 % |
Ratios |
Price per unit |
= 4 649 000 $ ÷ 22 logements |
211 318 $ |
Price per room |
= 4 649 000 $ ÷ 110,0 pièces |
42 264 $ |
Price per room x 4 1/2 |
|
190 186 $ |
GRM ratio |
4 649 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.90 |
NRM ratio |
4 649 000 $ ÷
204 482 $ (Net income) |
22.736 |
Cap. Rate |
204 482 $ (Net income) ÷
4 649 000 $ |
4.40 % |
DCR ratio |
204 482 $ (Net income) ÷
172 006 $ |
1.19 |
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) |