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 |
| 2500187 |
24 |
5 985 000 $ |
249 375 $ |
54 908 $ |
247 087 $ |
17.04 |
23.861 |
0.04 |
1.12 |
2 003 579 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 003 579 $ |
|
| Before capitalization |
27 090 $ |
1 % |
| After capitalization 27 090 $ + 46 055 $ (average mortgage paid) = |
73 145 $ |
4 % |
| After capitalization and appreciation (PV) |
263 795 $ |
13 % |
| Ratios |
| Price per unit |
= 5 985 000 $ ÷ 24 logements |
249 375 $ |
| Price per room |
= 5 985 000 $ ÷ 109,0 pièces |
54 908 $ |
| Price per room x 4 1/2 |
|
247 087 $ |
| GRM ratio |
5 985 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.04 |
| NRM ratio |
5 985 000 $ ÷
250 826 $ (Net income) |
23.861 |
| Cap. Rate |
250 826 $ (Net income) ÷
5 985 000 $ |
4.19 % |
| DCR ratio |
250 826 $ (Net income) ÷
223 736 $ |
1.12 |
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. |
 |
