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 |
| 2594439 |
15 |
4 573 000 $ |
304 867 $ |
78 845 $ |
354 802 $ |
18.35 |
25.885 |
0.04 |
1.25 |
1 936 393 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 936 393 $ |
|
| Before capitalization |
34 768 $ |
2 % |
| After capitalization 34 768 $ + 29 504 $ (average mortgage paid) = |
64 272 $ |
3 % |
| After capitalization and appreciation (PV) |
209 944 $ |
11 % |
| Ratios |
| Price per unit |
= 4 573 000 $ ÷ 15 logements |
304 867 $ |
| Price per room |
= 4 573 000 $ ÷ 58,0 pièces |
78 845 $ |
| Price per room x 4 1/2 |
|
354 802 $ |
| GRM ratio |
4 573 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.35 |
| NRM ratio |
4 573 000 $ ÷
176 666 $ (Net income) |
25.885 |
| Cap. Rate |
176 666 $ (Net income) ÷
4 573 000 $ |
3.86 % |
| DCR ratio |
176 666 $ (Net income) ÷
141 898 $ |
1.25 |
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. |
 |
