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 |
| 2500326 |
25 |
6 635 000 $ |
265 400 $ |
52 451 $ |
236 028 $ |
18.43 |
25.905 |
0.04 |
1.12 |
2 573 446 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 573 446 $ |
|
| Before capitalization |
27 314 $ |
1 % |
| After capitalization 27 314 $ + 47 101 $ (average mortgage paid) = |
74 414 $ |
3 % |
| After capitalization and appreciation (PV) |
285 771 $ |
11 % |
| Ratios |
| Price per unit |
= 6 635 000 $ ÷ 25 logements |
265 400 $ |
| Price per room |
= 6 635 000 $ ÷ 126,5 pièces |
52 451 $ |
| Price per room x 4 1/2 |
|
236 028 $ |
| GRM ratio |
6 635 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.43 |
| NRM ratio |
6 635 000 $ ÷
256 129 $ (Net income) |
25.905 |
| Cap. Rate |
256 129 $ (Net income) ÷
6 635 000 $ |
3.86 % |
| DCR ratio |
256 129 $ (Net income) ÷
228 816 $ |
1.12 |
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. |
 |
