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 |
| 2554743 |
29 |
4 919 000 $ |
169 621 $ |
39 830 $ |
179 235 $ |
17.11 |
26.031 |
0.04 |
1.20 |
1 813 040 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 813 040 $ |
|
| Before capitalization |
32 111 $ |
2 % |
| After capitalization 32 111 $ + 41 976 $ (average mortgage paid) = |
74 087 $ |
4 % |
| After capitalization and appreciation (PV) |
230 780 $ |
13 % |
| Ratios |
| Price per unit |
= 4 919 000 $ ÷ 29 logements |
169 621 $ |
| Price per room |
= 4 919 000 $ ÷ 123,5 pièces |
39 830 $ |
| Price per room x 4 1/2 |
|
179 235 $ |
| GRM ratio |
4 919 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.11 |
| NRM ratio |
4 919 000 $ ÷
188 967 $ (Net income) |
26.031 |
| Cap. Rate |
188 967 $ (Net income) ÷
4 919 000 $ |
3.84 % |
| DCR ratio |
188 967 $ (Net income) ÷
156 855 $ |
1.20 |
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. |
 |
