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 |
| 2618943 |
23 |
4 285 000 $ |
186 304 $ |
54 936 $ |
247 212 $ |
16.05 |
23.357 |
0.04 |
1.06 |
1 071 538 $ |
1 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
1 071 538 $ |
|
| Before capitalization |
10 360 $ |
1 % |
| After capitalization 10 360 $ + 39 199 $ (average mortgage paid) = |
49 559 $ |
5 % |
| After capitalization and appreciation (PV) |
186 057 $ |
17 % |
| Ratios |
| Price per unit |
= 4 285 000 $ ÷ 23 logements |
186 304 $ |
| Price per room |
= 4 285 000 $ ÷ 78,0 pièces |
54 936 $ |
| Price per room x 4 1/2 |
|
247 212 $ |
| GRM ratio |
4 285 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.05 |
| NRM ratio |
4 285 000 $ ÷
183 460 $ (Net income) |
23.357 |
| Cap. Rate |
183 460 $ (Net income) ÷
4 285 000 $ |
4.28 % |
| DCR ratio |
183 460 $ (Net income) ÷
173 100 $ |
1.06 |
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. |
 |
