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 |
| 2585895 |
20 |
4 155 000 $ |
207 750 $ |
50 060 $ |
225 271 $ |
18.80 |
27.579 |
0.04 |
1.23 |
1 821 246 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 821 246 $ |
|
| Before capitalization |
28 490 $ |
2 % |
| After capitalization 28 490 $ + 30 439 $ (average mortgage paid) = |
58 929 $ |
3 % |
| After capitalization and appreciation (PV) |
191 285 $ |
11 % |
| Ratios |
| Price per unit |
= 4 155 000 $ ÷ 20 logements |
207 750 $ |
| Price per room |
= 4 155 000 $ ÷ 83,0 pièces |
50 060 $ |
| Price per room x 4 1/2 |
|
225 271 $ |
| GRM ratio |
4 155 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.80 |
| NRM ratio |
4 155 000 $ ÷
150 657 $ (Net income) |
27.579 |
| Cap. Rate |
150 657 $ (Net income) ÷
4 155 000 $ |
3.63 % |
| DCR ratio |
150 657 $ (Net income) ÷
122 166 $ |
1.23 |
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. |
 |
