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 |
| 2500298 |
20 |
5 024 000 $ |
251 200 $ |
52 884 $ |
237 979 $ |
17.66 |
25.140 |
0.04 |
1.14 |
1 915 265 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 915 265 $ |
|
| Before capitalization |
24 908 $ |
1 % |
| After capitalization 24 908 $ + 36 009 $ (average mortgage paid) = |
60 917 $ |
3 % |
| After capitalization and appreciation (PV) |
220 955 $ |
12 % |
| Ratios |
| Price per unit |
= 5 024 000 $ ÷ 20 logements |
251 200 $ |
| Price per room |
= 5 024 000 $ ÷ 95,0 pièces |
52 884 $ |
| Price per room x 4 1/2 |
|
237 979 $ |
| GRM ratio |
5 024 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.66 |
| NRM ratio |
5 024 000 $ ÷
199 839 $ (Net income) |
25.140 |
| Cap. Rate |
199 839 $ (Net income) ÷
5 024 000 $ |
3.98 % |
| DCR ratio |
199 839 $ (Net income) ÷
174 931 $ |
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. |
 |
