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 |
| 2542467 |
19 |
4 527 000 $ |
238 263 $ |
42 910 $ |
193 095 $ |
15.59 |
21.382 |
0.05 |
1.22 |
1 037 093 $ |
4 % |
8 % |
22 % |
| Yields of the investment |
| Cashdown |
1 037 093 $ |
|
| Before capitalization |
38 392 $ |
4 % |
| After capitalization 38 392 $ + 47 873 $ (average mortgage paid) = |
86 265 $ |
8 % |
| After capitalization and appreciation (PV) |
230 472 $ |
22 % |
| Ratios |
| Price per unit |
= 4 527 000 $ ÷ 19 logements |
238 263 $ |
| Price per room |
= 4 527 000 $ ÷ 105,5 pièces |
42 910 $ |
| Price per room x 4 1/2 |
|
193 095 $ |
| GRM ratio |
4 527 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.59 |
| NRM ratio |
4 527 000 $ ÷
211 716 $ (Net income) |
21.382 |
| Cap. Rate |
211 716 $ (Net income) ÷
4 527 000 $ |
4.68 % |
| DCR ratio |
211 716 $ (Net income) ÷
173 323 $ |
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. |
 |
