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 |
| 2521875 |
20 |
4 679 000 $ |
233 950 $ |
42 536 $ |
191 414 $ |
15.68 |
21.314 |
0.05 |
1.15 |
1 111 971 $ |
3 % |
7 % |
20 % |
| Yields of the investment |
| Cashdown |
1 111 971 $ |
|
| Before capitalization |
28 590 $ |
3 % |
| After capitalization 28 590 $ + 44 039 $ (average mortgage paid) = |
72 630 $ |
7 % |
| After capitalization and appreciation (PV) |
221 678 $ |
20 % |
| Ratios |
| Price per unit |
= 4 679 000 $ ÷ 20 logements |
233 950 $ |
| Price per room |
= 4 679 000 $ ÷ 110,0 pièces |
42 536 $ |
| Price per room x 4 1/2 |
|
191 414 $ |
| GRM ratio |
4 679 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.68 |
| NRM ratio |
4 679 000 $ ÷
219 524 $ (Net income) |
21.314 |
| Cap. Rate |
219 524 $ (Net income) ÷
4 679 000 $ |
4.69 % |
| DCR ratio |
219 524 $ (Net income) ÷
190 934 $ |
1.15 |
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. |
 |
