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 |
| 2526059 |
24 |
4 644 000 $ |
193 500 $ |
43 811 $ |
197 151 $ |
19.24 |
31.521 |
0.03 |
1.23 |
2 426 769 $ |
1 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
2 426 769 $ |
|
| Before capitalization |
27 916 $ |
1 % |
| After capitalization 27 916 $ + 27 543 $ (average mortgage paid) = |
55 459 $ |
2 % |
| After capitalization and appreciation (PV) |
203 393 $ |
8 % |
| Ratios |
| Price per unit |
= 4 644 000 $ ÷ 24 logements |
193 500 $ |
| Price per room |
= 4 644 000 $ ÷ 106,0 pièces |
43 811 $ |
| Price per room x 4 1/2 |
|
197 151 $ |
| GRM ratio |
4 644 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.24 |
| NRM ratio |
4 644 000 $ ÷
147 331 $ (Net income) |
31.521 |
| Cap. Rate |
147 331 $ (Net income) ÷
4 644 000 $ |
3.17 % |
| DCR ratio |
147 331 $ (Net income) ÷
119 416 $ |
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. |
 |
