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 |
| 2521846 |
20 |
4 080 000 $ |
204 000 $ |
41 633 $ |
187 347 $ |
15.27 |
22.724 |
0.04 |
1.23 |
1 367 622 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 367 622 $ |
|
| Before capitalization |
34 089 $ |
2 % |
| After capitalization 34 089 $ + 33 551 $ (average mortgage paid) = |
67 639 $ |
5 % |
| After capitalization and appreciation (PV) |
197 606 $ |
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 |
15.27 |
| NRM ratio |
4 080 000 $ ÷
179 549 $ (Net income) |
22.724 |
| Cap. Rate |
179 549 $ (Net income) ÷
4 080 000 $ |
4.40 % |
| DCR ratio |
179 549 $ (Net income) ÷
145 461 $ |
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. |
 |
