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 |
| 2612339 |
23 |
4 443 000 $ |
193 174 $ |
54 515 $ |
245 319 $ |
18.60 |
28.070 |
0.04 |
1.14 |
1 831 461 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 831 461 $ |
|
| Before capitalization |
19 334 $ |
1 % |
| After capitalization 19 334 $ + 33 052 $ (average mortgage paid) = |
52 386 $ |
3 % |
| After capitalization and appreciation (PV) |
193 917 $ |
11 % |
| Ratios |
| Price per unit |
= 4 443 000 $ ÷ 23 logements |
193 174 $ |
| Price per room |
= 4 443 000 $ ÷ 81,5 pièces |
54 515 $ |
| Price per room x 4 1/2 |
|
245 319 $ |
| GRM ratio |
4 443 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.60 |
| NRM ratio |
4 443 000 $ ÷
158 285 $ (Net income) |
28.070 |
| Cap. Rate |
158 285 $ (Net income) ÷
4 443 000 $ |
3.56 % |
| DCR ratio |
158 285 $ (Net income) ÷
138 952 $ |
1.14 |
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. |
 |
