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 |
| 2532640 |
22 |
4 428 000 $ |
201 273 $ |
41 000 $ |
184 500 $ |
15.28 |
21.325 |
0.05 |
1.23 |
1 265 271 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 265 271 $ |
|
| Before capitalization |
38 306 $ |
3 % |
| After capitalization 38 306 $ + 39 058 $ (average mortgage paid) = |
77 364 $ |
6 % |
| After capitalization and appreciation (PV) |
218 417 $ |
17 % |
| Ratios |
| Price per unit |
= 4 428 000 $ ÷ 22 logements |
201 273 $ |
| Price per room |
= 4 428 000 $ ÷ 108,0 pièces |
41 000 $ |
| Price per room x 4 1/2 |
|
184 500 $ |
| GRM ratio |
4 428 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.28 |
| NRM ratio |
4 428 000 $ ÷
207 643 $ (Net income) |
21.325 |
| Cap. Rate |
207 643 $ (Net income) ÷
4 428 000 $ |
4.69 % |
| DCR ratio |
207 643 $ (Net income) ÷
169 337 $ |
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. |
 |
