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 |
| 2554574 |
19 |
3 782 000 $ |
199 053 $ |
42 257 $ |
190 156 $ |
15.42 |
21.639 |
0.05 |
1.25 |
958 940 $ |
4 % |
8 % |
20 % |
| Yields of the investment |
| Cashdown |
958 940 $ |
|
| Before capitalization |
34 513 $ |
4 % |
| After capitalization 34 513 $ + 38 741 $ (average mortgage paid) = |
73 254 $ |
8 % |
| After capitalization and appreciation (PV) |
193 729 $ |
20 % |
| Ratios |
| Price per unit |
= 3 782 000 $ ÷ 19 logements |
199 053 $ |
| Price per room |
= 3 782 000 $ ÷ 89,5 pièces |
42 257 $ |
| Price per room x 4 1/2 |
|
190 156 $ |
| GRM ratio |
3 782 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.42 |
| NRM ratio |
3 782 000 $ ÷
174 775 $ (Net income) |
21.639 |
| Cap. Rate |
174 775 $ (Net income) ÷
3 782 000 $ |
4.62 % |
| DCR ratio |
174 775 $ (Net income) ÷
140 262 $ |
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. |
 |
