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 |
| 2605857 |
19 |
4 233 000 $ |
222 789 $ |
54 619 $ |
245 787 $ |
17.12 |
23.579 |
0.04 |
1.12 |
1 270 623 $ |
2 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 270 623 $ |
|
| Before capitalization |
19 378 $ |
2 % |
| After capitalization 19 378 $ + 36 266 $ (average mortgage paid) = |
55 644 $ |
4 % |
| After capitalization and appreciation (PV) |
190 485 $ |
15 % |
| Ratios |
| Price per unit |
= 4 233 000 $ ÷ 19 logements |
222 789 $ |
| Price per room |
= 4 233 000 $ ÷ 77,5 pièces |
54 619 $ |
| Price per room x 4 1/2 |
|
245 787 $ |
| GRM ratio |
4 233 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.12 |
| NRM ratio |
4 233 000 $ ÷
179 524 $ (Net income) |
23.579 |
| Cap. Rate |
179 524 $ (Net income) ÷
4 233 000 $ |
4.24 % |
| DCR ratio |
179 524 $ (Net income) ÷
160 146 $ |
1.12 |
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. |
 |
