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 |
| 2542475 |
25 |
4 448 000 $ |
177 920 $ |
36 609 $ |
164 741 $ |
17.02 |
27.453 |
0.04 |
1.17 |
1 670 016 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 670 016 $ |
|
| Before capitalization |
23 876 $ |
1 % |
| After capitalization 23 876 $ + 38 157 $ (average mortgage paid) = |
62 033 $ |
4 % |
| After capitalization and appreciation (PV) |
203 724 $ |
12 % |
| Ratios |
| Price per unit |
= 4 448 000 $ ÷ 25 logements |
177 920 $ |
| Price per room |
= 4 448 000 $ ÷ 121,5 pièces |
36 609 $ |
| Price per room x 4 1/2 |
|
164 741 $ |
| GRM ratio |
4 448 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.02 |
| NRM ratio |
4 448 000 $ ÷
162 024 $ (Net income) |
27.453 |
| Cap. Rate |
162 024 $ (Net income) ÷
4 448 000 $ |
3.64 % |
| DCR ratio |
162 024 $ (Net income) ÷
138 148 $ |
1.17 |
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. |
 |
