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 |
| 2618957 |
22 |
4 352 000 $ |
197 818 $ |
51 810 $ |
233 143 $ |
16.83 |
25.002 |
0.04 |
1.19 |
1 570 350 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 570 350 $ |
|
| Before capitalization |
27 961 $ |
2 % |
| After capitalization 27 961 $ + 35 667 $ (average mortgage paid) = |
63 627 $ |
4 % |
| After capitalization and appreciation (PV) |
202 259 $ |
13 % |
| Ratios |
| Price per unit |
= 4 352 000 $ ÷ 22 logements |
197 818 $ |
| Price per room |
= 4 352 000 $ ÷ 84,0 pièces |
51 810 $ |
| Price per room x 4 1/2 |
|
233 143 $ |
| GRM ratio |
4 352 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.83 |
| NRM ratio |
4 352 000 $ ÷
174 064 $ (Net income) |
25.002 |
| Cap. Rate |
174 064 $ (Net income) ÷
4 352 000 $ |
4.00 % |
| DCR ratio |
174 064 $ (Net income) ÷
146 102 $ |
1.19 |
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. |
 |
