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 |
| 2585907 |
23 |
4 544 000 $ |
197 565 $ |
48 599 $ |
218 695 $ |
19.24 |
29.076 |
0.03 |
1.14 |
1 920 332 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 920 332 $ |
|
| Before capitalization |
19 205 $ |
1 % |
| After capitalization 19 205 $ + 34 154 $ (average mortgage paid) = |
53 359 $ |
3 % |
| After capitalization and appreciation (PV) |
198 107 $ |
10 % |
| Ratios |
| Price per unit |
= 4 544 000 $ ÷ 23 logements |
197 565 $ |
| Price per room |
= 4 544 000 $ ÷ 93,5 pièces |
48 599 $ |
| Price per room x 4 1/2 |
|
218 695 $ |
| GRM ratio |
4 544 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.24 |
| NRM ratio |
4 544 000 $ ÷
156 281 $ (Net income) |
29.076 |
| Cap. Rate |
156 281 $ (Net income) ÷
4 544 000 $ |
3.44 % |
| DCR ratio |
156 281 $ (Net income) ÷
137 075 $ |
1.14 |
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. |
 |
