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 |
| 2554618 |
27 |
4 948 000 $ |
183 259 $ |
42 840 $ |
192 779 $ |
17.84 |
27.042 |
0.04 |
1.16 |
1 859 383 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 859 383 $ |
|
| Before capitalization |
25 435 $ |
1 % |
| After capitalization 25 435 $ + 41 199 $ (average mortgage paid) = |
66 634 $ |
4 % |
| After capitalization and appreciation (PV) |
224 251 $ |
12 % |
| Ratios |
| Price per unit |
= 4 948 000 $ ÷ 27 logements |
183 259 $ |
| Price per room |
= 4 948 000 $ ÷ 115,5 pièces |
42 840 $ |
| Price per room x 4 1/2 |
|
192 779 $ |
| GRM ratio |
4 948 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.84 |
| NRM ratio |
4 948 000 $ ÷
182 978 $ (Net income) |
27.042 |
| Cap. Rate |
182 978 $ (Net income) ÷
4 948 000 $ |
3.70 % |
| DCR ratio |
182 978 $ (Net income) ÷
157 542 $ |
1.16 |
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. |
 |
