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 |
| 2604429 |
23 |
4 738 000 $ |
206 000 $ |
52 354 $ |
235 591 $ |
15.71 |
22.356 |
0.04 |
1.28 |
1 627 993 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 627 993 $ |
|
| Before capitalization |
46 350 $ |
3 % |
| After capitalization 46 350 $ + 39 083 $ (average mortgage paid) = |
85 433 $ |
5 % |
| After capitalization and appreciation (PV) |
236 360 $ |
15 % |
| Ratios |
| Price per unit |
= 4 738 000 $ ÷ 23 logements |
206 000 $ |
| Price per room |
= 4 738 000 $ ÷ 90,5 pièces |
52 354 $ |
| Price per room x 4 1/2 |
|
235 591 $ |
| GRM ratio |
4 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.71 |
| NRM ratio |
4 738 000 $ ÷
211 935 $ (Net income) |
22.356 |
| Cap. Rate |
211 935 $ (Net income) ÷
4 738 000 $ |
4.47 % |
| DCR ratio |
211 935 $ (Net income) ÷
165 586 $ |
1.28 |
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. |
 |
