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 |
| 2537319 |
20 |
4 783 000 $ |
239 150 $ |
43 090 $ |
193 905 $ |
16.46 |
22.497 |
0.04 |
1.22 |
1 286 791 $ |
3 % |
7 % |
19 % |
| Yields of the investment |
| Cashdown |
1 286 791 $ |
|
| Before capitalization |
38 864 $ |
3 % |
| After capitalization 38 864 $ + 47 990 $ (average mortgage paid) = |
86 854 $ |
7 % |
| After capitalization and appreciation (PV) |
239 216 $ |
19 % |
| Ratios |
| Price per unit |
= 4 783 000 $ ÷ 20 logements |
239 150 $ |
| Price per room |
= 4 783 000 $ ÷ 111,0 pièces |
43 090 $ |
| Price per room x 4 1/2 |
|
193 905 $ |
| GRM ratio |
4 783 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.46 |
| NRM ratio |
4 783 000 $ ÷
212 610 $ (Net income) |
22.497 |
| Cap. Rate |
212 610 $ (Net income) ÷
4 783 000 $ |
4.45 % |
| DCR ratio |
212 610 $ (Net income) ÷
173 747 $ |
1.22 |
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. |
 |
