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 |
| 2594465 |
23 |
4 825 000 $ |
209 783 $ |
52 162 $ |
234 730 $ |
17.22 |
25.233 |
0.04 |
1.32 |
2 061 308 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
2 061 308 $ |
|
| Before capitalization |
46 710 $ |
2 % |
| After capitalization 46 710 $ + 36 005 $ (average mortgage paid) = |
82 715 $ |
4 % |
| After capitalization and appreciation (PV) |
236 416 $ |
11 % |
| Ratios |
| Price per unit |
= 4 825 000 $ ÷ 23 logements |
209 783 $ |
| Price per room |
= 4 825 000 $ ÷ 92,5 pièces |
52 162 $ |
| Price per room x 4 1/2 |
|
234 730 $ |
| GRM ratio |
4 825 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.22 |
| NRM ratio |
4 825 000 $ ÷
191 218 $ (Net income) |
25.233 |
| Cap. Rate |
191 218 $ (Net income) ÷
4 825 000 $ |
3.96 % |
| DCR ratio |
191 218 $ (Net income) ÷
144 507 $ |
1.32 |
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. |
 |
