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 |
| 2584937 |
27 |
4 034 000 $ |
149 407 $ |
43 611 $ |
196 249 $ |
14.11 |
23.248 |
0.04 |
1.34 |
1 542 840 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 542 840 $ |
|
| Before capitalization |
44 277 $ |
3 % |
| After capitalization 44 277 $ + 32 202 $ (average mortgage paid) = |
76 479 $ |
5 % |
| After capitalization and appreciation (PV) |
204 982 $ |
13 % |
| Ratios |
| Price per unit |
= 4 034 000 $ ÷ 27 logements |
149 407 $ |
| Price per room |
= 4 034 000 $ ÷ 92,5 pièces |
43 611 $ |
| Price per room x 4 1/2 |
|
196 249 $ |
| GRM ratio |
4 034 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.11 |
| NRM ratio |
4 034 000 $ ÷
173 519 $ (Net income) |
23.248 |
| Cap. Rate |
173 519 $ (Net income) ÷
4 034 000 $ |
4.30 % |
| DCR ratio |
173 519 $ (Net income) ÷
129 242 $ |
1.34 |
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. |
 |
