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 |
| 2526056 |
24 |
4 245 000 $ |
176 875 $ |
40 047 $ |
180 212 $ |
17.21 |
27.204 |
0.04 |
1.23 |
1 887 168 $ |
2 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 887 168 $ |
|
| Before capitalization |
29 576 $ |
2 % |
| After capitalization 29 576 $ + 29 169 $ (average mortgage paid) = |
58 745 $ |
3 % |
| After capitalization and appreciation (PV) |
193 969 $ |
10 % |
| Ratios |
| Price per unit |
= 4 245 000 $ ÷ 24 logements |
176 875 $ |
| Price per room |
= 4 245 000 $ ÷ 106,0 pièces |
40 047 $ |
| Price per room x 4 1/2 |
|
180 212 $ |
| GRM ratio |
4 245 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.21 |
| NRM ratio |
4 245 000 $ ÷
156 041 $ (Net income) |
27.204 |
| Cap. Rate |
156 041 $ (Net income) ÷
4 245 000 $ |
3.68 % |
| DCR ratio |
156 041 $ (Net income) ÷
126 464 $ |
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. |
 |
