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 |
| 2521847 |
20 |
4 130 000 $ |
206 500 $ |
42 143 $ |
189 643 $ |
14.78 |
21.373 |
0.05 |
1.23 |
1 206 495 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 206 495 $ |
|
| Before capitalization |
36 697 $ |
3 % |
| After capitalization 36 697 $ + 36 105 $ (average mortgage paid) = |
72 802 $ |
6 % |
| After capitalization and appreciation (PV) |
204 362 $ |
17 % |
| Ratios |
| Price per unit |
= 4 130 000 $ ÷ 20 logements |
206 500 $ |
| Price per room |
= 4 130 000 $ ÷ 98,0 pièces |
42 143 $ |
| Price per room x 4 1/2 |
|
189 643 $ |
| GRM ratio |
4 130 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.78 |
| NRM ratio |
4 130 000 $ ÷
193 232 $ (Net income) |
21.373 |
| Cap. Rate |
193 232 $ (Net income) ÷
4 130 000 $ |
4.68 % |
| DCR ratio |
193 232 $ (Net income) ÷
156 534 $ |
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. |
 |
