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 |
| 2500277 |
19 |
5 000 000 $ |
263 158 $ |
52 356 $ |
235 602 $ |
17.33 |
24.165 |
0.04 |
1.14 |
1 769 605 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 769 605 $ |
|
| Before capitalization |
25 222 $ |
1 % |
| After capitalization 25 222 $ + 37 399 $ (average mortgage paid) = |
62 621 $ |
4 % |
| After capitalization and appreciation (PV) |
221 896 $ |
13 % |
| Ratios |
| Price per unit |
= 5 000 000 $ ÷ 19 logements |
263 158 $ |
| Price per room |
= 5 000 000 $ ÷ 95,5 pièces |
52 356 $ |
| Price per room x 4 1/2 |
|
235 602 $ |
| GRM ratio |
5 000 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.33 |
| NRM ratio |
5 000 000 $ ÷
206 907 $ (Net income) |
24.165 |
| Cap. Rate |
206 907 $ (Net income) ÷
5 000 000 $ |
4.14 % |
| DCR ratio |
206 907 $ (Net income) ÷
181 686 $ |
1.14 |
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. |
 |
