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 |
| 2618248 |
21 |
4 300 000 $ |
204 762 $ |
50 000 $ |
225 000 $ |
16.85 |
23.996 |
0.04 |
1.19 |
1 436 418 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 436 418 $ |
|
| Before capitalization |
28 648 $ |
2 % |
| After capitalization 28 648 $ + 36 673 $ (average mortgage paid) = |
65 321 $ |
5 % |
| After capitalization and appreciation (PV) |
202 297 $ |
14 % |
| Ratios |
| Price per unit |
= 4 300 000 $ ÷ 21 logements |
204 762 $ |
| Price per room |
= 4 300 000 $ ÷ 86,0 pièces |
50 000 $ |
| Price per room x 4 1/2 |
|
225 000 $ |
| GRM ratio |
4 300 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.85 |
| NRM ratio |
4 300 000 $ ÷
179 195 $ (Net income) |
23.996 |
| Cap. Rate |
179 195 $ (Net income) ÷
4 300 000 $ |
4.17 % |
| DCR ratio |
179 195 $ (Net income) ÷
150 546 $ |
1.19 |
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. |
 |
