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 |
| 2577477 |
24 |
4 738 000 $ |
197 417 $ |
46 000 $ |
207 000 $ |
17.69 |
26.724 |
0.04 |
1.17 |
1 826 186 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 826 186 $ |
|
| Before capitalization |
25 821 $ |
1 % |
| After capitalization 25 821 $ + 37 741 $ (average mortgage paid) = |
63 562 $ |
3 % |
| After capitalization and appreciation (PV) |
214 491 $ |
12 % |
| Ratios |
| Price per unit |
= 4 738 000 $ ÷ 24 logements |
197 417 $ |
| Price per room |
= 4 738 000 $ ÷ 103,0 pièces |
46 000 $ |
| Price per room x 4 1/2 |
|
207 000 $ |
| GRM ratio |
4 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.69 |
| NRM ratio |
4 738 000 $ ÷
177 295 $ (Net income) |
26.724 |
| Cap. Rate |
177 295 $ (Net income) ÷
4 738 000 $ |
3.74 % |
| DCR ratio |
177 295 $ (Net income) ÷
151 473 $ |
1.17 |
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. |
 |
