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 |
| 2532633 |
19 |
4 275 000 $ |
225 000 $ |
43 846 $ |
197 308 $ |
19.01 |
27.532 |
0.04 |
1.11 |
1 677 731 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 677 731 $ |
|
| Before capitalization |
15 670 $ |
1 % |
| After capitalization 15 670 $ + 32 199 $ (average mortgage paid) = |
47 870 $ |
3 % |
| After capitalization and appreciation (PV) |
184 049 $ |
11 % |
| Ratios |
| Price per unit |
= 4 275 000 $ ÷ 19 logements |
225 000 $ |
| Price per room |
= 4 275 000 $ ÷ 97,5 pièces |
43 846 $ |
| Price per room x 4 1/2 |
|
197 308 $ |
| GRM ratio |
4 275 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.01 |
| NRM ratio |
4 275 000 $ ÷
155 271 $ (Net income) |
27.532 |
| Cap. Rate |
155 271 $ (Net income) ÷
4 275 000 $ |
3.63 % |
| DCR ratio |
155 271 $ (Net income) ÷
139 601 $ |
1.11 |
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. |
 |
