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 |
| 2532620 |
19 |
4 558 000 $ |
239 895 $ |
50 927 $ |
229 173 $ |
17.41 |
24.189 |
0.04 |
1.20 |
1 633 755 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 633 755 $ |
|
| Before capitalization |
31 563 $ |
2 % |
| After capitalization 31 563 $ + 36 182 $ (average mortgage paid) = |
67 745 $ |
4 % |
| After capitalization and appreciation (PV) |
212 940 $ |
13 % |
| Ratios |
| Price per unit |
= 4 558 000 $ ÷ 19 logements |
239 895 $ |
| Price per room |
= 4 558 000 $ ÷ 89,5 pièces |
50 927 $ |
| Price per room x 4 1/2 |
|
229 173 $ |
| GRM ratio |
4 558 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.41 |
| NRM ratio |
4 558 000 $ ÷
188 432 $ (Net income) |
24.189 |
| Cap. Rate |
188 432 $ (Net income) ÷
4 558 000 $ |
4.13 % |
| DCR ratio |
188 432 $ (Net income) ÷
156 869 $ |
1.20 |
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. |
 |
