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 |
| 2612353 |
20 |
4 236 000 $ |
211 800 $ |
58 027 $ |
261 123 $ |
16.47 |
23.491 |
0.04 |
1.12 |
1 255 438 $ |
2 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 255 438 $ |
|
| Before capitalization |
19 406 $ |
2 % |
| After capitalization 19 406 $ + 36 440 $ (average mortgage paid) = |
55 846 $ |
4 % |
| After capitalization and appreciation (PV) |
190 783 $ |
15 % |
| Ratios |
| Price per unit |
= 4 236 000 $ ÷ 20 logements |
211 800 $ |
| Price per room |
= 4 236 000 $ ÷ 73,0 pièces |
58 027 $ |
| Price per room x 4 1/2 |
|
261 123 $ |
| GRM ratio |
4 236 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.47 |
| NRM ratio |
4 236 000 $ ÷
180 323 $ (Net income) |
23.491 |
| Cap. Rate |
180 323 $ (Net income) ÷
4 236 000 $ |
4.26 % |
| DCR ratio |
180 323 $ (Net income) ÷
160 918 $ |
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. |
 |
