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 |
| 2526770 |
24 |
4 099 000 $ |
170 792 $ |
37 954 $ |
170 792 $ |
16.75 |
27.060 |
0.04 |
1.23 |
1 809 424 $ |
2 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 809 424 $ |
|
| Before capitalization |
28 707 $ |
2 % |
| After capitalization 28 707 $ + 28 318 $ (average mortgage paid) = |
57 024 $ |
3 % |
| After capitalization and appreciation (PV) |
187 597 $ |
10 % |
| Ratios |
| Price per unit |
= 4 099 000 $ ÷ 24 logements |
170 792 $ |
| Price per room |
= 4 099 000 $ ÷ 108,0 pièces |
37 954 $ |
| Price per room x 4 1/2 |
|
170 792 $ |
| GRM ratio |
4 099 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.75 |
| NRM ratio |
4 099 000 $ ÷
151 480 $ (Net income) |
27.060 |
| Cap. Rate |
151 480 $ (Net income) ÷
4 099 000 $ |
3.70 % |
| DCR ratio |
151 480 $ (Net income) ÷
122 773 $ |
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. |
 |
