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 |
| 2532652 |
24 |
4 475 000 $ |
186 458 $ |
38 913 $ |
175 109 $ |
18.74 |
28.299 |
0.04 |
1.09 |
1 779 761 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 779 761 $ |
|
| Before capitalization |
13 076 $ |
1 % |
| After capitalization 13 076 $ + 33 457 $ (average mortgage paid) = |
46 534 $ |
3 % |
| After capitalization and appreciation (PV) |
189 084 $ |
11 % |
| Ratios |
| Price per unit |
= 4 475 000 $ ÷ 24 logements |
186 458 $ |
| Price per room |
= 4 475 000 $ ÷ 115,0 pièces |
38 913 $ |
| Price per room x 4 1/2 |
|
175 109 $ |
| GRM ratio |
4 475 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.74 |
| NRM ratio |
4 475 000 $ ÷
158 133 $ (Net income) |
28.299 |
| Cap. Rate |
158 133 $ (Net income) ÷
4 475 000 $ |
3.53 % |
| DCR ratio |
158 133 $ (Net income) ÷
145 056 $ |
1.09 |
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. |
 |
