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 |
| 2602482 |
16 |
4 738 000 $ |
296 125 $ |
68 667 $ |
309 000 $ |
16.89 |
23.481 |
0.04 |
1.23 |
1 706 564 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 706 564 $ |
|
| Before capitalization |
37 328 $ |
2 % |
| After capitalization 37 328 $ + 33 659 $ (average mortgage paid) = |
70 987 $ |
4 % |
| After capitalization and appreciation (PV) |
221 915 $ |
13 % |
| Ratios |
| Price per unit |
= 4 738 000 $ ÷ 16 logements |
296 125 $ |
| Price per room |
= 4 738 000 $ ÷ 69,0 pièces |
68 667 $ |
| Price per room x 4 1/2 |
|
309 000 $ |
| GRM ratio |
4 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
4 738 000 $ ÷
201 785 $ (Net income) |
23.481 |
| Cap. Rate |
201 785 $ (Net income) ÷
4 738 000 $ |
4.26 % |
| DCR ratio |
201 785 $ (Net income) ÷
164 457 $ |
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. |
 |
