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 |
| 2591316 |
21 |
4 135 000 $ |
196 905 $ |
45 691 $ |
205 608 $ |
14.42 |
20.521 |
0.05 |
1.38 |
1 321 261 $ |
4 % |
7 % |
17 % |
| Yields of the investment |
| Cashdown |
1 321 261 $ |
|
| Before capitalization |
55 131 $ |
4 % |
| After capitalization 55 131 $ + 36 469 $ (average mortgage paid) = |
91 600 $ |
7 % |
| After capitalization and appreciation (PV) |
223 320 $ |
17 % |
| Ratios |
| Price per unit |
= 4 135 000 $ ÷ 21 logements |
196 905 $ |
| Price per room |
= 4 135 000 $ ÷ 90,5 pièces |
45 691 $ |
| Price per room x 4 1/2 |
|
205 608 $ |
| GRM ratio |
4 135 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.42 |
| NRM ratio |
4 135 000 $ ÷
201 498 $ (Net income) |
20.521 |
| Cap. Rate |
201 498 $ (Net income) ÷
4 135 000 $ |
4.87 % |
| DCR ratio |
201 498 $ (Net income) ÷
146 367 $ |
1.38 |
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. |
 |
