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 |
| 2500258 |
13 |
3 440 000 $ |
264 615 $ |
59 826 $ |
269 217 $ |
15.98 |
22.155 |
0.05 |
1.17 |
1 084 308 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 084 308 $ |
|
| Before capitalization |
23 027 $ |
2 % |
| After capitalization 23 027 $ + 27 221 $ (average mortgage paid) = |
50 248 $ |
5 % |
| After capitalization and appreciation (PV) |
159 829 $ |
15 % |
| Ratios |
| Price per unit |
= 3 440 000 $ ÷ 13 logements |
264 615 $ |
| Price per room |
= 3 440 000 $ ÷ 57,5 pièces |
59 826 $ |
| Price per room x 4 1/2 |
|
269 217 $ |
| GRM ratio |
3 440 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.98 |
| NRM ratio |
3 440 000 $ ÷
155 268 $ (Net income) |
22.155 |
| Cap. Rate |
155 268 $ (Net income) ÷
3 440 000 $ |
4.51 % |
| DCR ratio |
155 268 $ (Net income) ÷
132 241 $ |
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. |
 |
