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 |
| 2584882 |
29 |
4 630 000 $ |
159 655 $ |
45 616 $ |
205 271 $ |
14.57 |
23.062 |
0.04 |
1.38 |
1 825 539 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 825 539 $ |
|
| Before capitalization |
54 933 $ |
3 % |
| After capitalization 54 933 $ + 36 335 $ (average mortgage paid) = |
91 268 $ |
5 % |
| After capitalization and appreciation (PV) |
238 755 $ |
13 % |
| Ratios |
| Price per unit |
= 4 630 000 $ ÷ 29 logements |
159 655 $ |
| Price per room |
= 4 630 000 $ ÷ 101,5 pièces |
45 616 $ |
| Price per room x 4 1/2 |
|
205 271 $ |
| GRM ratio |
4 630 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.57 |
| NRM ratio |
4 630 000 $ ÷
200 763 $ (Net income) |
23.062 |
| Cap. Rate |
200 763 $ (Net income) ÷
4 630 000 $ |
4.34 % |
| DCR ratio |
200 763 $ (Net income) ÷
145 830 $ |
1.38 |
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. |
 |
