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 |
| 2593493 |
19 |
4 210 000 $ |
221 579 $ |
52 956 $ |
238 302 $ |
19.66 |
28.217 |
0.04 |
1.13 |
1 678 292 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 678 292 $ |
|
| Before capitalization |
16 929 $ |
1 % |
| After capitalization 16 929 $ + 32 957 $ (average mortgage paid) = |
49 886 $ |
3 % |
| After capitalization and appreciation (PV) |
183 995 $ |
11 % |
| Ratios |
| Price per unit |
= 4 210 000 $ ÷ 19 logements |
221 579 $ |
| Price per room |
= 4 210 000 $ ÷ 79,5 pièces |
52 956 $ |
| Price per room x 4 1/2 |
|
238 302 $ |
| GRM ratio |
4 210 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.66 |
| NRM ratio |
4 210 000 $ ÷
149 202 $ (Net income) |
28.217 |
| Cap. Rate |
149 202 $ (Net income) ÷
4 210 000 $ |
3.54 % |
| DCR ratio |
149 202 $ (Net income) ÷
132 274 $ |
1.13 |
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. |
 |
