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 |
| 2577381 |
29 |
4 944 000 $ |
170 483 $ |
38 776 $ |
174 494 $ |
15.66 |
23.663 |
0.04 |
1.25 |
1 732 152 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 732 152 $ |
|
| Before capitalization |
42 131 $ |
2 % |
| After capitalization 42 131 $ + 41 561 $ (average mortgage paid) = |
83 693 $ |
5 % |
| After capitalization and appreciation (PV) |
241 183 $ |
14 % |
| Ratios |
| Price per unit |
= 4 944 000 $ ÷ 29 logements |
170 483 $ |
| Price per room |
= 4 944 000 $ ÷ 127,5 pièces |
38 776 $ |
| Price per room x 4 1/2 |
|
174 494 $ |
| GRM ratio |
4 944 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.66 |
| NRM ratio |
4 944 000 $ ÷
208 937 $ (Net income) |
23.663 |
| Cap. Rate |
208 937 $ (Net income) ÷
4 944 000 $ |
4.23 % |
| DCR ratio |
208 937 $ (Net income) ÷
166 806 $ |
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. |
 |
