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 |
| 2621767 |
23 |
4 744 000 $ |
206 261 $ |
65 889 $ |
296 500 $ |
17.10 |
24.415 |
0.04 |
1.05 |
1 347 814 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 347 814 $ |
|
| Before capitalization |
8 663 $ |
1 % |
| After capitalization 8 663 $ + 40 806 $ (average mortgage paid) = |
49 469 $ |
4 % |
| After capitalization and appreciation (PV) |
200 588 $ |
15 % |
| Ratios |
| Price per unit |
= 4 744 000 $ ÷ 23 logements |
206 261 $ |
| Price per room |
= 4 744 000 $ ÷ 72,0 pièces |
65 889 $ |
| Price per room x 4 1/2 |
|
296 500 $ |
| GRM ratio |
4 744 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.10 |
| NRM ratio |
4 744 000 $ ÷
194 306 $ (Net income) |
24.415 |
| Cap. Rate |
194 306 $ (Net income) ÷
4 744 000 $ |
4.10 % |
| DCR ratio |
194 306 $ (Net income) ÷
185 642 $ |
1.05 |
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. |
 |
