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 |
| 2584928 |
26 |
3 940 000 $ |
151 538 $ |
46 353 $ |
208 588 $ |
14.47 |
23.301 |
0.04 |
1.35 |
1 534 137 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 534 137 $ |
|
| Before capitalization |
44 095 $ |
3 % |
| After capitalization 44 095 $ + 31 144 $ (average mortgage paid) = |
75 240 $ |
5 % |
| After capitalization and appreciation (PV) |
200 748 $ |
13 % |
| Ratios |
| Price per unit |
= 3 940 000 $ ÷ 26 logements |
151 538 $ |
| Price per room |
= 3 940 000 $ ÷ 85,0 pièces |
46 353 $ |
| Price per room x 4 1/2 |
|
208 588 $ |
| GRM ratio |
3 940 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.47 |
| NRM ratio |
3 940 000 $ ÷
169 093 $ (Net income) |
23.301 |
| Cap. Rate |
169 093 $ (Net income) ÷
3 940 000 $ |
4.29 % |
| DCR ratio |
169 093 $ (Net income) ÷
124 998 $ |
1.35 |
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. |
 |
