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 |
| 2554693 |
19 |
4 152 000 $ |
218 526 $ |
45 878 $ |
206 453 $ |
16.00 |
21.851 |
0.05 |
1.25 |
1 085 413 $ |
3 % |
7 % |
20 % |
| Yields of the investment |
| Cashdown |
1 085 413 $ |
|
| Before capitalization |
37 429 $ |
3 % |
| After capitalization 37 429 $ + 42 145 $ (average mortgage paid) = |
79 574 $ |
7 % |
| After capitalization and appreciation (PV) |
211 836 $ |
20 % |
| Ratios |
| Price per unit |
= 4 152 000 $ ÷ 19 logements |
218 526 $ |
| Price per room |
= 4 152 000 $ ÷ 90,5 pièces |
45 878 $ |
| Price per room x 4 1/2 |
|
206 453 $ |
| GRM ratio |
4 152 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.00 |
| NRM ratio |
4 152 000 $ ÷
190 014 $ (Net income) |
21.851 |
| Cap. Rate |
190 014 $ (Net income) ÷
4 152 000 $ |
4.58 % |
| DCR ratio |
190 014 $ (Net income) ÷
152 585 $ |
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. |
 |
