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 |
| 2526795 |
22 |
4 249 000 $ |
193 136 $ |
38 279 $ |
172 257 $ |
18.26 |
27.364 |
0.04 |
1.17 |
1 779 828 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 779 828 $ |
|
| Before capitalization |
22 761 $ |
1 % |
| After capitalization 22 761 $ + 30 565 $ (average mortgage paid) = |
53 326 $ |
3 % |
| After capitalization and appreciation (PV) |
188 678 $ |
11 % |
| Ratios |
| Price per unit |
= 4 249 000 $ ÷ 22 logements |
193 136 $ |
| Price per room |
= 4 249 000 $ ÷ 111,0 pièces |
38 279 $ |
| Price per room x 4 1/2 |
|
172 257 $ |
| GRM ratio |
4 249 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.26 |
| NRM ratio |
4 249 000 $ ÷
155 278 $ (Net income) |
27.364 |
| Cap. Rate |
155 278 $ (Net income) ÷
4 249 000 $ |
3.65 % |
| DCR ratio |
155 278 $ (Net income) ÷
132 517 $ |
1.17 |
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. |
 |
