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 |
| 2532654 |
26 |
4 795 000 $ |
184 423 $ |
42 813 $ |
192 656 $ |
18.48 |
27.977 |
0.04 |
1.15 |
2 027 014 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 027 014 $ |
|
| Before capitalization |
22 250 $ |
1 % |
| After capitalization 22 250 $ + 34 399 $ (average mortgage paid) = |
56 649 $ |
3 % |
| After capitalization and appreciation (PV) |
209 393 $ |
10 % |
| Ratios |
| Price per unit |
= 4 795 000 $ ÷ 26 logements |
184 423 $ |
| Price per room |
= 4 795 000 $ ÷ 112,0 pièces |
42 813 $ |
| Price per room x 4 1/2 |
|
192 656 $ |
| GRM ratio |
4 795 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.48 |
| NRM ratio |
4 795 000 $ ÷
171 390 $ (Net income) |
27.977 |
| Cap. Rate |
171 390 $ (Net income) ÷
4 795 000 $ |
3.57 % |
| DCR ratio |
171 390 $ (Net income) ÷
149 140 $ |
1.15 |
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. |
 |
