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 |
| 2500197 |
25 |
5 014 000 $ |
200 560 $ |
42 672 $ |
192 026 $ |
18.30 |
26.827 |
0.04 |
1.09 |
1 960 989 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 960 989 $ |
|
| Before capitalization |
15 011 $ |
1 % |
| After capitalization 15 011 $ + 35 383 $ (average mortgage paid) = |
50 394 $ |
3 % |
| After capitalization and appreciation (PV) |
210 114 $ |
11 % |
| Ratios |
| Price per unit |
= 5 014 000 $ ÷ 25 logements |
200 560 $ |
| Price per room |
= 5 014 000 $ ÷ 117,5 pièces |
42 672 $ |
| Price per room x 4 1/2 |
|
192 026 $ |
| GRM ratio |
5 014 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.30 |
| NRM ratio |
5 014 000 $ ÷
186 902 $ (Net income) |
26.827 |
| Cap. Rate |
186 902 $ (Net income) ÷
5 014 000 $ |
3.73 % |
| DCR ratio |
186 902 $ (Net income) ÷
171 891 $ |
1.09 |
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. |
 |
