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 |
| 2532492 |
16 |
4 283 000 $ |
267 688 $ |
54 910 $ |
247 096 $ |
17.95 |
24.415 |
0.04 |
1.14 |
1 425 855 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 425 855 $ |
|
| Before capitalization |
21 969 $ |
2 % |
| After capitalization 21 969 $ + 35 395 $ (average mortgage paid) = |
57 363 $ |
4 % |
| After capitalization and appreciation (PV) |
193 798 $ |
14 % |
| Ratios |
| Price per unit |
= 4 283 000 $ ÷ 16 logements |
267 688 $ |
| Price per room |
= 4 283 000 $ ÷ 78,0 pièces |
54 910 $ |
| Price per room x 4 1/2 |
|
247 096 $ |
| GRM ratio |
4 283 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.95 |
| NRM ratio |
4 283 000 $ ÷
175 424 $ (Net income) |
24.415 |
| Cap. Rate |
175 424 $ (Net income) ÷
4 283 000 $ |
4.10 % |
| DCR ratio |
175 424 $ (Net income) ÷
153 455 $ |
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. |
 |
