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 |
| 2591318 |
17 |
4 628 000 $ |
272 235 $ |
66 114 $ |
297 514 $ |
16.31 |
22.536 |
0.04 |
1.29 |
1 660 158 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 660 158 $ |
|
| Before capitalization |
46 661 $ |
3 % |
| After capitalization 46 661 $ + 33 691 $ (average mortgage paid) = |
80 352 $ |
5 % |
| After capitalization and appreciation (PV) |
227 775 $ |
14 % |
| Ratios |
| Price per unit |
= 4 628 000 $ ÷ 17 logements |
272 235 $ |
| Price per room |
= 4 628 000 $ ÷ 70,0 pièces |
66 114 $ |
| Price per room x 4 1/2 |
|
297 514 $ |
| GRM ratio |
4 628 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.31 |
| NRM ratio |
4 628 000 $ ÷
205 364 $ (Net income) |
22.536 |
| Cap. Rate |
205 364 $ (Net income) ÷
4 628 000 $ |
4.44 % |
| DCR ratio |
205 364 $ (Net income) ÷
158 704 $ |
1.29 |
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. |
 |
