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 |
| 2594483 |
24 |
4 970 000 $ |
207 083 $ |
49 208 $ |
221 436 $ |
16.60 |
23.612 |
0.04 |
1.28 |
1 805 170 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 805 170 $ |
|
| Before capitalization |
45 524 $ |
3 % |
| After capitalization 45 524 $ + 41 101 $ (average mortgage paid) = |
86 625 $ |
5 % |
| After capitalization and appreciation (PV) |
244 944 $ |
14 % |
| Ratios |
| Price per unit |
= 4 970 000 $ ÷ 24 logements |
207 083 $ |
| Price per room |
= 4 970 000 $ ÷ 101,0 pièces |
49 208 $ |
| Price per room x 4 1/2 |
|
221 436 $ |
| GRM ratio |
4 970 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.60 |
| NRM ratio |
4 970 000 $ ÷
210 483 $ (Net income) |
23.612 |
| Cap. Rate |
210 483 $ (Net income) ÷
4 970 000 $ |
4.24 % |
| DCR ratio |
210 483 $ (Net income) ÷
164 959 $ |
1.28 |
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. |
 |
