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 |
| 2500314 |
26 |
5 259 000 $ |
202 269 $ |
49 613 $ |
223 259 $ |
15.27 |
21.794 |
0.05 |
1.16 |
1 556 160 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 556 160 $ |
|
| Before capitalization |
33 752 $ |
2 % |
| After capitalization 33 752 $ + 42 725 $ (average mortgage paid) = |
76 476 $ |
5 % |
| After capitalization and appreciation (PV) |
244 001 $ |
16 % |
| Ratios |
| Price per unit |
= 5 259 000 $ ÷ 26 logements |
202 269 $ |
| Price per room |
= 5 259 000 $ ÷ 106,0 pièces |
49 613 $ |
| Price per room x 4 1/2 |
|
223 259 $ |
| GRM ratio |
5 259 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.27 |
| NRM ratio |
5 259 000 $ ÷
241 309 $ (Net income) |
21.794 |
| Cap. Rate |
241 309 $ (Net income) ÷
5 259 000 $ |
4.59 % |
| DCR ratio |
241 309 $ (Net income) ÷
207 558 $ |
1.16 |
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. |
 |
