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 |
| 2554696 |
23 |
4 981 000 $ |
216 565 $ |
45 908 $ |
206 585 $ |
16.92 |
24.552 |
0.04 |
1.24 |
1 706 247 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 706 247 $ |
|
| Before capitalization |
39 864 $ |
2 % |
| After capitalization 39 864 $ + 45 025 $ (average mortgage paid) = |
84 889 $ |
5 % |
| After capitalization and appreciation (PV) |
243 558 $ |
14 % |
| Ratios |
| Price per unit |
= 4 981 000 $ ÷ 23 logements |
216 565 $ |
| Price per room |
= 4 981 000 $ ÷ 108,5 pièces |
45 908 $ |
| Price per room x 4 1/2 |
|
206 585 $ |
| GRM ratio |
4 981 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.92 |
| NRM ratio |
4 981 000 $ ÷
202 877 $ (Net income) |
24.552 |
| Cap. Rate |
202 877 $ (Net income) ÷
4 981 000 $ |
4.07 % |
| DCR ratio |
202 877 $ (Net income) ÷
163 014 $ |
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. |
 |
