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 |
| 2537298 |
19 |
4 253 000 $ |
223 842 $ |
46 994 $ |
211 475 $ |
16.70 |
22.934 |
0.04 |
1.25 |
1 278 289 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 278 289 $ |
|
| Before capitalization |
37 227 $ |
3 % |
| After capitalization 37 227 $ + 40 939 $ (average mortgage paid) = |
78 166 $ |
6 % |
| After capitalization and appreciation (PV) |
213 644 $ |
17 % |
| Ratios |
| Price per unit |
= 4 253 000 $ ÷ 19 logements |
223 842 $ |
| Price per room |
= 4 253 000 $ ÷ 90,5 pièces |
46 994 $ |
| Price per room x 4 1/2 |
|
211 475 $ |
| GRM ratio |
4 253 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.70 |
| NRM ratio |
4 253 000 $ ÷
185 446 $ (Net income) |
22.934 |
| Cap. Rate |
185 446 $ (Net income) ÷
4 253 000 $ |
4.36 % |
| DCR ratio |
185 446 $ (Net income) ÷
148 219 $ |
1.25 |
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. |
 |
