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 |
| 2537445 |
22 |
3 875 000 $ |
176 136 $ |
35 550 $ |
159 977 $ |
17.10 |
25.824 |
0.04 |
1.17 |
1 298 879 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 298 879 $ |
|
| Before capitalization |
21 913 $ |
2 % |
| After capitalization 21 913 $ + 35 394 $ (average mortgage paid) = |
57 307 $ |
4 % |
| After capitalization and appreciation (PV) |
180 744 $ |
14 % |
| Ratios |
| Price per unit |
= 3 875 000 $ ÷ 22 logements |
176 136 $ |
| Price per room |
= 3 875 000 $ ÷ 109,0 pièces |
35 550 $ |
| Price per room x 4 1/2 |
|
159 977 $ |
| GRM ratio |
3 875 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.10 |
| NRM ratio |
3 875 000 $ ÷
150 055 $ (Net income) |
25.824 |
| Cap. Rate |
150 055 $ (Net income) ÷
3 875 000 $ |
3.87 % |
| DCR ratio |
150 055 $ (Net income) ÷
128 141 $ |
1.17 |
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. |
 |
