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 |
| 2604323 |
22 |
4 828 000 $ |
219 455 $ |
55 494 $ |
249 724 $ |
16.87 |
23.842 |
0.04 |
1.20 |
1 671 856 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 671 856 $ |
|
| Before capitalization |
33 291 $ |
2 % |
| After capitalization 33 291 $ + 39 272 $ (average mortgage paid) = |
72 563 $ |
4 % |
| After capitalization and appreciation (PV) |
226 358 $ |
14 % |
| Ratios |
| Price per unit |
= 4 828 000 $ ÷ 22 logements |
219 455 $ |
| Price per room |
= 4 828 000 $ ÷ 87,0 pièces |
55 494 $ |
| Price per room x 4 1/2 |
|
249 724 $ |
| GRM ratio |
4 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.87 |
| NRM ratio |
4 828 000 $ ÷
202 502 $ (Net income) |
23.842 |
| Cap. Rate |
202 502 $ (Net income) ÷
4 828 000 $ |
4.19 % |
| DCR ratio |
202 502 $ (Net income) ÷
169 212 $ |
1.20 |
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. |
 |
