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 |
| 2597450 |
18 |
4 733 000 $ |
262 944 $ |
63 959 $ |
287 818 $ |
15.63 |
21.885 |
0.05 |
1.31 |
1 682 451 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 682 451 $ |
|
| Before capitalization |
50 904 $ |
3 % |
| After capitalization 50 904 $ + 33 864 $ (average mortgage paid) = |
84 768 $ |
5 % |
| After capitalization and appreciation (PV) |
235 536 $ |
14 % |
| Ratios |
| Price per unit |
= 4 733 000 $ ÷ 18 logements |
262 944 $ |
| Price per room |
= 4 733 000 $ ÷ 74,0 pièces |
63 959 $ |
| Price per room x 4 1/2 |
|
287 818 $ |
| GRM ratio |
4 733 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.63 |
| NRM ratio |
4 733 000 $ ÷
216 264 $ (Net income) |
21.885 |
| Cap. Rate |
216 264 $ (Net income) ÷
4 733 000 $ |
4.57 % |
| DCR ratio |
216 264 $ (Net income) ÷
165 361 $ |
1.31 |
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. |
 |
