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 |
| 2554575 |
19 |
4 407 000 $ |
231 947 $ |
49 240 $ |
221 581 $ |
16.53 |
22.834 |
0.04 |
1.24 |
1 330 334 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 330 334 $ |
|
| Before capitalization |
37 917 $ |
3 % |
| After capitalization 37 917 $ + 41 486 $ (average mortgage paid) = |
79 403 $ |
6 % |
| After capitalization and appreciation (PV) |
219 787 $ |
17 % |
| Ratios |
| Price per unit |
= 4 407 000 $ ÷ 19 logements |
231 947 $ |
| Price per room |
= 4 407 000 $ ÷ 89,5 pièces |
49 240 $ |
| Price per room x 4 1/2 |
|
221 581 $ |
| GRM ratio |
4 407 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.53 |
| NRM ratio |
4 407 000 $ ÷
193 000 $ (Net income) |
22.834 |
| Cap. Rate |
193 000 $ (Net income) ÷
4 407 000 $ |
4.38 % |
| DCR ratio |
193 000 $ (Net income) ÷
155 084 $ |
1.24 |
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. |
 |
