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 |
| 2521877 |
24 |
4 249 000 $ |
177 042 $ |
35 408 $ |
159 338 $ |
15.80 |
22.785 |
0.04 |
1.14 |
1 175 300 $ |
2 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
1 175 300 $ |
|
| Before capitalization |
22 260 $ |
2 % |
| After capitalization 22 260 $ + 37 878 $ (average mortgage paid) = |
60 138 $ |
5 % |
| After capitalization and appreciation (PV) |
195 489 $ |
17 % |
| Ratios |
| Price per unit |
= 4 249 000 $ ÷ 24 logements |
177 042 $ |
| Price per room |
= 4 249 000 $ ÷ 120,0 pièces |
35 408 $ |
| Price per room x 4 1/2 |
|
159 338 $ |
| GRM ratio |
4 249 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.80 |
| NRM ratio |
4 249 000 $ ÷
186 481 $ (Net income) |
22.785 |
| Cap. Rate |
186 481 $ (Net income) ÷
4 249 000 $ |
4.39 % |
| DCR ratio |
186 481 $ (Net income) ÷
164 221 $ |
1.14 |
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. |
 |
