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 |
| 2584888 |
24 |
4 499 000 $ |
187 458 $ |
43 260 $ |
194 668 $ |
15.79 |
22.957 |
0.04 |
1.29 |
1 572 339 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 572 339 $ |
|
| Before capitalization |
43 727 $ |
3 % |
| After capitalization 43 727 $ + 37 935 $ (average mortgage paid) = |
81 662 $ |
5 % |
| After capitalization and appreciation (PV) |
224 977 $ |
14 % |
| Ratios |
| Price per unit |
= 4 499 000 $ ÷ 24 logements |
187 458 $ |
| Price per room |
= 4 499 000 $ ÷ 104,0 pièces |
43 260 $ |
| Price per room x 4 1/2 |
|
194 668 $ |
| GRM ratio |
4 499 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.79 |
| NRM ratio |
4 499 000 $ ÷
195 979 $ (Net income) |
22.957 |
| Cap. Rate |
195 979 $ (Net income) ÷
4 499 000 $ |
4.36 % |
| DCR ratio |
195 979 $ (Net income) ÷
152 252 $ |
1.29 |
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. |
 |
