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 |
| 2604283 |
14 |
4 486 000 $ |
320 429 $ |
81 564 $ |
367 036 $ |
17.37 |
24.034 |
0.04 |
1.15 |
1 503 078 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 503 078 $ |
|
| Before capitalization |
24 961 $ |
2 % |
| After capitalization 24 961 $ + 33 033 $ (average mortgage paid) = |
57 994 $ |
4 % |
| After capitalization and appreciation (PV) |
200 895 $ |
13 % |
| Ratios |
| Price per unit |
= 4 486 000 $ ÷ 14 logements |
320 429 $ |
| Price per room |
= 4 486 000 $ ÷ 55,0 pièces |
81 564 $ |
| Price per room x 4 1/2 |
|
367 036 $ |
| GRM ratio |
4 486 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.37 |
| NRM ratio |
4 486 000 $ ÷
186 652 $ (Net income) |
24.034 |
| Cap. Rate |
186 652 $ (Net income) ÷
4 486 000 $ |
4.16 % |
| DCR ratio |
186 652 $ (Net income) ÷
161 690 $ |
1.15 |
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. |
 |
