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 |
| 2532526 |
24 |
4 195 000 $ |
174 792 $ |
39 575 $ |
178 090 $ |
16.97 |
25.687 |
0.04 |
1.23 |
1 730 303 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
1 730 303 $ |
|
| Before capitalization |
30 963 $ |
2 % |
| After capitalization 30 963 $ + 30 527 $ (average mortgage paid) = |
61 489 $ |
4 % |
| After capitalization and appreciation (PV) |
195 121 $ |
11 % |
| Ratios |
| Price per unit |
= 4 195 000 $ ÷ 24 logements |
174 792 $ |
| Price per room |
= 4 195 000 $ ÷ 106,0 pièces |
39 575 $ |
| Price per room x 4 1/2 |
|
178 090 $ |
| GRM ratio |
4 195 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.97 |
| NRM ratio |
4 195 000 $ ÷
163 313 $ (Net income) |
25.687 |
| Cap. Rate |
163 313 $ (Net income) ÷
4 195 000 $ |
3.89 % |
| DCR ratio |
163 313 $ (Net income) ÷
132 349 $ |
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. |
 |
