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 |
| 2621718 |
24 |
4 707 000 $ |
196 125 $ |
52 300 $ |
235 350 $ |
15.91 |
22.415 |
0.04 |
1.11 |
1 230 640 $ |
2 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
1 230 640 $ |
|
| Before capitalization |
20 332 $ |
2 % |
| After capitalization 20 332 $ + 41 793 $ (average mortgage paid) = |
62 125 $ |
5 % |
| After capitalization and appreciation (PV) |
212 065 $ |
17 % |
| Ratios |
| Price per unit |
= 4 707 000 $ ÷ 24 logements |
196 125 $ |
| Price per room |
= 4 707 000 $ ÷ 90,0 pièces |
52 300 $ |
| Price per room x 4 1/2 |
|
235 350 $ |
| GRM ratio |
4 707 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.91 |
| NRM ratio |
4 707 000 $ ÷
209 990 $ (Net income) |
22.415 |
| Cap. Rate |
209 990 $ (Net income) ÷
4 707 000 $ |
4.46 % |
| DCR ratio |
209 990 $ (Net income) ÷
189 659 $ |
1.11 |
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. |
 |
