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 |
| 2604313 |
20 |
4 833 000 $ |
241 650 $ |
58 939 $ |
265 226 $ |
18.31 |
25.704 |
0.04 |
1.12 |
1 695 969 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 695 969 $ |
|
| Before capitalization |
19 715 $ |
1 % |
| After capitalization 19 715 $ + 39 067 $ (average mortgage paid) = |
58 782 $ |
3 % |
| After capitalization and appreciation (PV) |
212 737 $ |
13 % |
| Ratios |
| Price per unit |
= 4 833 000 $ ÷ 20 logements |
241 650 $ |
| Price per room |
= 4 833 000 $ ÷ 82,0 pièces |
58 939 $ |
| Price per room x 4 1/2 |
|
265 226 $ |
| GRM ratio |
4 833 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.31 |
| NRM ratio |
4 833 000 $ ÷
188 023 $ (Net income) |
25.704 |
| Cap. Rate |
188 023 $ (Net income) ÷
4 833 000 $ |
3.89 % |
| DCR ratio |
188 023 $ (Net income) ÷
168 308 $ |
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. |
 |
