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 |
| 2600678 |
16 |
4 628 000 $ |
289 250 $ |
67 072 $ |
301 826 $ |
17.05 |
23.778 |
0.04 |
1.23 |
1 660 158 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 660 158 $ |
|
| Before capitalization |
35 929 $ |
2 % |
| After capitalization 35 929 $ + 33 691 $ (average mortgage paid) = |
69 620 $ |
4 % |
| After capitalization and appreciation (PV) |
217 044 $ |
13 % |
| Ratios |
| Price per unit |
= 4 628 000 $ ÷ 16 logements |
289 250 $ |
| Price per room |
= 4 628 000 $ ÷ 69,0 pièces |
67 072 $ |
| Price per room x 4 1/2 |
|
301 826 $ |
| GRM ratio |
4 628 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.05 |
| NRM ratio |
4 628 000 $ ÷
194 632 $ (Net income) |
23.778 |
| Cap. Rate |
194 632 $ (Net income) ÷
4 628 000 $ |
4.21 % |
| DCR ratio |
194 632 $ (Net income) ÷
158 703 $ |
1.23 |
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. |
 |
