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 |
| 2577344 |
29 |
4 669 000 $ |
161 000 $ |
46 458 $ |
209 060 $ |
15.54 |
25.643 |
0.04 |
1.26 |
1 875 386 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 875 386 $ |
|
| Before capitalization |
37 027 $ |
2 % |
| After capitalization 37 027 $ + 36 141 $ (average mortgage paid) = |
73 168 $ |
4 % |
| After capitalization and appreciation (PV) |
221 898 $ |
12 % |
| Ratios |
| Price per unit |
= 4 669 000 $ ÷ 29 logements |
161 000 $ |
| Price per room |
= 4 669 000 $ ÷ 100,5 pièces |
46 458 $ |
| Price per room x 4 1/2 |
|
209 060 $ |
| GRM ratio |
4 669 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.54 |
| NRM ratio |
4 669 000 $ ÷
182 078 $ (Net income) |
25.643 |
| Cap. Rate |
182 078 $ (Net income) ÷
4 669 000 $ |
3.90 % |
| DCR ratio |
182 078 $ (Net income) ÷
145 051 $ |
1.26 |
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. |
 |
