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 |
| 2532638 |
20 |
4 108 000 $ |
205 400 $ |
37 009 $ |
166 541 $ |
15.26 |
21.133 |
0.05 |
1.18 |
1 018 018 $ |
3 % |
7 % |
19 % |
| Yields of the investment |
| Cashdown |
1 018 018 $ |
|
| Before capitalization |
29 133 $ |
3 % |
| After capitalization 29 133 $ + 38 116 $ (average mortgage paid) = |
67 248 $ |
7 % |
| After capitalization and appreciation (PV) |
198 108 $ |
19 % |
| Ratios |
| Price per unit |
= 4 108 000 $ ÷ 20 logements |
205 400 $ |
| Price per room |
= 4 108 000 $ ÷ 111,0 pièces |
37 009 $ |
| Price per room x 4 1/2 |
|
166 541 $ |
| GRM ratio |
4 108 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.26 |
| NRM ratio |
4 108 000 $ ÷
194 385 $ (Net income) |
21.133 |
| Cap. Rate |
194 385 $ (Net income) ÷
4 108 000 $ |
4.73 % |
| DCR ratio |
194 385 $ (Net income) ÷
165 253 $ |
1.18 |
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. |
 |
