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 |
| 2602483 |
20 |
4 230 000 $ |
211 500 $ |
50 964 $ |
229 337 $ |
17.73 |
25.515 |
0.04 |
1.23 |
1 704 601 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 704 601 $ |
|
| Before capitalization |
31 406 $ |
2 % |
| After capitalization 31 406 $ + 32 017 $ (average mortgage paid) = |
63 423 $ |
4 % |
| After capitalization and appreciation (PV) |
198 168 $ |
12 % |
| Ratios |
| Price per unit |
= 4 230 000 $ ÷ 20 logements |
211 500 $ |
| Price per room |
= 4 230 000 $ ÷ 83,0 pièces |
50 964 $ |
| Price per room x 4 1/2 |
|
229 337 $ |
| GRM ratio |
4 230 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.73 |
| NRM ratio |
4 230 000 $ ÷
165 788 $ (Net income) |
25.515 |
| Cap. Rate |
165 788 $ (Net income) ÷
4 230 000 $ |
3.92 % |
| DCR ratio |
165 788 $ (Net income) ÷
134 382 $ |
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. |
 |
