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 |
| 2612347 |
20 |
4 323 000 $ |
216 150 $ |
57 640 $ |
259 380 $ |
18.54 |
27.508 |
0.04 |
1.13 |
1 733 280 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 733 280 $ |
|
| Before capitalization |
18 374 $ |
1 % |
| After capitalization 18 374 $ + 32 381 $ (average mortgage paid) = |
50 755 $ |
3 % |
| After capitalization and appreciation (PV) |
188 463 $ |
11 % |
| Ratios |
| Price per unit |
= 4 323 000 $ ÷ 20 logements |
216 150 $ |
| Price per room |
= 4 323 000 $ ÷ 75,0 pièces |
57 640 $ |
| Price per room x 4 1/2 |
|
259 380 $ |
| GRM ratio |
4 323 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.54 |
| NRM ratio |
4 323 000 $ ÷
157 154 $ (Net income) |
27.508 |
| Cap. Rate |
157 154 $ (Net income) ÷
4 323 000 $ |
3.64 % |
| DCR ratio |
157 154 $ (Net income) ÷
138 780 $ |
1.13 |
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. |
 |
