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 |
| 2542445 |
18 |
4 207 000 $ |
233 722 $ |
46 231 $ |
208 038 $ |
16.55 |
23.738 |
0.04 |
1.28 |
1 423 508 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 423 508 $ |
|
| Before capitalization |
38 760 $ |
3 % |
| After capitalization 38 760 $ + 38 244 $ (average mortgage paid) = |
77 004 $ |
5 % |
| After capitalization and appreciation (PV) |
211 018 $ |
15 % |
| Ratios |
| Price per unit |
= 4 207 000 $ ÷ 18 logements |
233 722 $ |
| Price per room |
= 4 207 000 $ ÷ 91,0 pièces |
46 231 $ |
| Price per room x 4 1/2 |
|
208 038 $ |
| GRM ratio |
4 207 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.55 |
| NRM ratio |
4 207 000 $ ÷
177 223 $ (Net income) |
23.738 |
| Cap. Rate |
177 223 $ (Net income) ÷
4 207 000 $ |
4.21 % |
| DCR ratio |
177 223 $ (Net income) ÷
138 463 $ |
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. |
 |
