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 |
| 2591329 |
19 |
4 733 000 $ |
249 105 $ |
63 107 $ |
283 980 $ |
15.02 |
20.851 |
0.05 |
1.38 |
1 658 685 $ |
4 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
1 658 685 $ |
|
| Before capitalization |
62 902 $ |
4 % |
| After capitalization 62 902 $ + 35 034 $ (average mortgage paid) = |
97 936 $ |
6 % |
| After capitalization and appreciation (PV) |
248 705 $ |
15 % |
| Ratios |
| Price per unit |
= 4 733 000 $ ÷ 19 logements |
249 105 $ |
| Price per room |
= 4 733 000 $ ÷ 75,0 pièces |
63 107 $ |
| Price per room x 4 1/2 |
|
283 980 $ |
| GRM ratio |
4 733 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.02 |
| NRM ratio |
4 733 000 $ ÷
226 996 $ (Net income) |
20.851 |
| Cap. Rate |
226 996 $ (Net income) ÷
4 733 000 $ |
4.80 % |
| DCR ratio |
226 996 $ (Net income) ÷
164 094 $ |
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. |
 |
