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 |
| 2577472 |
32 |
4 665 000 $ |
145 781 $ |
40 565 $ |
182 543 $ |
15.78 |
26.393 |
0.04 |
1.23 |
1 907 714 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
1 907 714 $ |
|
| Before capitalization |
33 363 $ |
2 % |
| After capitalization 33 363 $ + 35 726 $ (average mortgage paid) = |
69 089 $ |
4 % |
| After capitalization and appreciation (PV) |
217 691 $ |
11 % |
| Ratios |
| Price per unit |
= 4 665 000 $ ÷ 32 logements |
145 781 $ |
| Price per room |
= 4 665 000 $ ÷ 115,0 pièces |
40 565 $ |
| Price per room x 4 1/2 |
|
182 543 $ |
| GRM ratio |
4 665 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.78 |
| NRM ratio |
4 665 000 $ ÷
176 749 $ (Net income) |
26.393 |
| Cap. Rate |
176 749 $ (Net income) ÷
4 665 000 $ |
3.79 % |
| DCR ratio |
176 749 $ (Net income) ÷
143 386 $ |
1.23 |
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. |
 |
