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 |
| 2605767 |
24 |
4 993 000 $ |
208 042 $ |
50 434 $ |
226 955 $ |
15.02 |
20.735 |
0.05 |
1.24 |
1 397 501 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 397 501 $ |
|
| Before capitalization |
46 688 $ |
3 % |
| After capitalization 46 688 $ + 43 958 $ (average mortgage paid) = |
90 647 $ |
6 % |
| After capitalization and appreciation (PV) |
249 697 $ |
18 % |
| Ratios |
| Price per unit |
= 4 993 000 $ ÷ 24 logements |
208 042 $ |
| Price per room |
= 4 993 000 $ ÷ 99,0 pièces |
50 434 $ |
| Price per room x 4 1/2 |
|
226 955 $ |
| GRM ratio |
4 993 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.02 |
| NRM ratio |
4 993 000 $ ÷
240 804 $ (Net income) |
20.735 |
| Cap. Rate |
240 804 $ (Net income) ÷
4 993 000 $ |
4.82 % |
| DCR ratio |
240 804 $ (Net income) ÷
194 115 $ |
1.24 |
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. |
 |
