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 |
| 2577458 |
27 |
4 073 000 $ |
150 852 $ |
44 032 $ |
198 146 $ |
15.13 |
25.801 |
0.04 |
1.21 |
1 550 335 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 550 335 $ |
|
| Before capitalization |
26 947 $ |
2 % |
| After capitalization 26 947 $ + 32 619 $ (average mortgage paid) = |
59 566 $ |
4 % |
| After capitalization and appreciation (PV) |
189 310 $ |
12 % |
| Ratios |
| Price per unit |
= 4 073 000 $ ÷ 27 logements |
150 852 $ |
| Price per room |
= 4 073 000 $ ÷ 92,5 pièces |
44 032 $ |
| Price per room x 4 1/2 |
|
198 146 $ |
| GRM ratio |
4 073 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.13 |
| NRM ratio |
4 073 000 $ ÷
157 864 $ (Net income) |
25.801 |
| Cap. Rate |
157 864 $ (Net income) ÷
4 073 000 $ |
3.88 % |
| DCR ratio |
157 864 $ (Net income) ÷
130 917 $ |
1.21 |
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. |
 |
