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 |
| 2602503 |
19 |
4 095 000 $ |
215 526 $ |
50 245 $ |
226 104 $ |
15.66 |
22.163 |
0.05 |
1.32 |
1 469 791 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 469 791 $ |
|
| Before capitalization |
44 267 $ |
3 % |
| After capitalization 44 267 $ + 32 770 $ (average mortgage paid) = |
77 037 $ |
5 % |
| After capitalization and appreciation (PV) |
207 483 $ |
14 % |
| Ratios |
| Price per unit |
= 4 095 000 $ ÷ 19 logements |
215 526 $ |
| Price per room |
= 4 095 000 $ ÷ 81,5 pièces |
50 245 $ |
| Price per room x 4 1/2 |
|
226 104 $ |
| GRM ratio |
4 095 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.66 |
| NRM ratio |
4 095 000 $ ÷
184 768 $ (Net income) |
22.163 |
| Cap. Rate |
184 768 $ (Net income) ÷
4 095 000 $ |
4.51 % |
| DCR ratio |
184 768 $ (Net income) ÷
140 500 $ |
1.32 |
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. |
 |
