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 |
| 2532644 |
22 |
4 245 000 $ |
192 955 $ |
38 591 $ |
173 659 $ |
17.63 |
25.682 |
0.04 |
1.18 |
1 627 253 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 627 253 $ |
|
| Before capitalization |
24 695 $ |
2 % |
| After capitalization 24 695 $ + 32 429 $ (average mortgage paid) = |
57 125 $ |
4 % |
| After capitalization and appreciation (PV) |
192 348 $ |
12 % |
| Ratios |
| Price per unit |
= 4 245 000 $ ÷ 22 logements |
192 955 $ |
| Price per room |
= 4 245 000 $ ÷ 110,0 pièces |
38 591 $ |
| Price per room x 4 1/2 |
|
173 659 $ |
| GRM ratio |
4 245 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.63 |
| NRM ratio |
4 245 000 $ ÷
165 294 $ (Net income) |
25.682 |
| Cap. Rate |
165 294 $ (Net income) ÷
4 245 000 $ |
3.89 % |
| DCR ratio |
165 294 $ (Net income) ÷
140 599 $ |
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. |
 |
