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 |
| 2612336 |
23 |
4 953 000 $ |
215 348 $ |
55 966 $ |
251 847 $ |
18.19 |
25.850 |
0.04 |
1.12 |
1 749 624 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 749 624 $ |
|
| Before capitalization |
20 781 $ |
1 % |
| After capitalization 20 781 $ + 40 270 $ (average mortgage paid) = |
61 050 $ |
3 % |
| After capitalization and appreciation (PV) |
218 827 $ |
13 % |
| Ratios |
| Price per unit |
= 4 953 000 $ ÷ 23 logements |
215 348 $ |
| Price per room |
= 4 953 000 $ ÷ 88,5 pièces |
55 966 $ |
| Price per room x 4 1/2 |
|
251 847 $ |
| GRM ratio |
4 953 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.19 |
| NRM ratio |
4 953 000 $ ÷
191 605 $ (Net income) |
25.850 |
| Cap. Rate |
191 605 $ (Net income) ÷
4 953 000 $ |
3.87 % |
| DCR ratio |
191 605 $ (Net income) ÷
170 824 $ |
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. |
 |
