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 |
| 2621770 |
23 |
4 137 000 $ |
179 870 $ |
55 905 $ |
251 574 $ |
16.36 |
24.197 |
0.04 |
1.06 |
1 190 411 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 190 411 $ |
|
| Before capitalization |
9 757 $ |
1 % |
| After capitalization 9 757 $ + 35 274 $ (average mortgage paid) = |
45 031 $ |
4 % |
| After capitalization and appreciation (PV) |
176 814 $ |
15 % |
| Ratios |
| Price per unit |
= 4 137 000 $ ÷ 23 logements |
179 870 $ |
| Price per room |
= 4 137 000 $ ÷ 74,0 pièces |
55 905 $ |
| Price per room x 4 1/2 |
|
251 574 $ |
| GRM ratio |
4 137 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.36 |
| NRM ratio |
4 137 000 $ ÷
170 969 $ (Net income) |
24.197 |
| Cap. Rate |
170 969 $ (Net income) ÷
4 137 000 $ |
4.13 % |
| DCR ratio |
170 969 $ (Net income) ÷
161 212 $ |
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. |
 |
