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 |
| 2621776 |
24 |
4 189 000 $ |
174 542 $ |
50 470 $ |
227 114 $ |
15.94 |
23.687 |
0.04 |
1.12 |
1 301 137 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 301 137 $ |
|
| Before capitalization |
18 893 $ |
1 % |
| After capitalization 18 893 $ + 34 614 $ (average mortgage paid) = |
53 507 $ |
4 % |
| After capitalization and appreciation (PV) |
186 946 $ |
14 % |
| Ratios |
| Price per unit |
= 4 189 000 $ ÷ 24 logements |
174 542 $ |
| Price per room |
= 4 189 000 $ ÷ 83,0 pièces |
50 470 $ |
| Price per room x 4 1/2 |
|
227 114 $ |
| GRM ratio |
4 189 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.94 |
| NRM ratio |
4 189 000 $ ÷
176 850 $ (Net income) |
23.687 |
| Cap. Rate |
176 850 $ (Net income) ÷
4 189 000 $ |
4.22 % |
| DCR ratio |
176 850 $ (Net income) ÷
157 956 $ |
1.12 |
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. |
 |
