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 |
| 2621781 |
25 |
4 759 000 $ |
190 360 $ |
54 080 $ |
243 358 $ |
15.90 |
23.231 |
0.04 |
1.11 |
1 364 571 $ |
1 % |
4 % |
16 % |
| Yields of the investment |
| Cashdown |
1 364 571 $ |
|
| Before capitalization |
19 644 $ |
1 % |
| After capitalization 19 644 $ + 40 786 $ (average mortgage paid) = |
60 431 $ |
4 % |
| After capitalization and appreciation (PV) |
212 027 $ |
16 % |
| Ratios |
| Price per unit |
= 4 759 000 $ ÷ 25 logements |
190 360 $ |
| Price per room |
= 4 759 000 $ ÷ 88,0 pièces |
54 080 $ |
| Price per room x 4 1/2 |
|
243 358 $ |
| GRM ratio |
4 759 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.90 |
| NRM ratio |
4 759 000 $ ÷
204 859 $ (Net income) |
23.231 |
| Cap. Rate |
204 859 $ (Net income) ÷
4 759 000 $ |
4.30 % |
| DCR ratio |
204 859 $ (Net income) ÷
185 215 $ |
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. |
 |
