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 |
| 2621774 |
24 |
4 796 000 $ |
199 833 $ |
59 210 $ |
266 444 $ |
16.69 |
23.958 |
0.04 |
1.10 |
1 458 540 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 458 540 $ |
|
| Before capitalization |
17 799 $ |
1 % |
| After capitalization 17 799 $ + 40 146 $ (average mortgage paid) = |
57 945 $ |
4 % |
| After capitalization and appreciation (PV) |
210 721 $ |
14 % |
| Ratios |
| Price per unit |
= 4 796 000 $ ÷ 24 logements |
199 833 $ |
| Price per room |
= 4 796 000 $ ÷ 81,0 pièces |
59 210 $ |
| Price per room x 4 1/2 |
|
266 444 $ |
| GRM ratio |
4 796 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.69 |
| NRM ratio |
4 796 000 $ ÷
200 186 $ (Net income) |
23.958 |
| Cap. Rate |
200 186 $ (Net income) ÷
4 796 000 $ |
4.17 % |
| DCR ratio |
200 186 $ (Net income) ÷
182 387 $ |
1.10 |
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. |
 |
