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 |
| 2542491 |
26 |
4 494 000 $ |
172 846 $ |
37 141 $ |
167 132 $ |
17.17 |
26.397 |
0.04 |
1.15 |
1 524 797 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 524 797 $ |
|
| Before capitalization |
22 343 $ |
1 % |
| After capitalization 22 343 $ + 40 852 $ (average mortgage paid) = |
63 195 $ |
4 % |
| After capitalization and appreciation (PV) |
206 351 $ |
14 % |
| Ratios |
| Price per unit |
= 4 494 000 $ ÷ 26 logements |
172 846 $ |
| Price per room |
= 4 494 000 $ ÷ 121,0 pièces |
37 141 $ |
| Price per room x 4 1/2 |
|
167 132 $ |
| GRM ratio |
4 494 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.17 |
| NRM ratio |
4 494 000 $ ÷
170 247 $ (Net income) |
26.397 |
| Cap. Rate |
170 247 $ (Net income) ÷
4 494 000 $ |
3.79 % |
| DCR ratio |
170 247 $ (Net income) ÷
147 905 $ |
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. |
 |
