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 |
| 2577343 |
29 |
4 044 000 $ |
139 448 $ |
40 239 $ |
181 075 $ |
14.49 |
24.681 |
0.04 |
1.26 |
1 532 681 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 532 681 $ |
|
| Before capitalization |
33 563 $ |
2 % |
| After capitalization 33 563 $ + 32 463 $ (average mortgage paid) = |
66 026 $ |
4 % |
| After capitalization and appreciation (PV) |
194 847 $ |
13 % |
| Ratios |
| Price per unit |
= 4 044 000 $ ÷ 29 logements |
139 448 $ |
| Price per room |
= 4 044 000 $ ÷ 100,5 pièces |
40 239 $ |
| Price per room x 4 1/2 |
|
181 075 $ |
| GRM ratio |
4 044 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.49 |
| NRM ratio |
4 044 000 $ ÷
163 853 $ (Net income) |
24.681 |
| Cap. Rate |
163 853 $ (Net income) ÷
4 044 000 $ |
4.05 % |
| DCR ratio |
163 853 $ (Net income) ÷
130 290 $ |
1.26 |
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. |
 |
