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 |
| 2518456 |
28 |
5 004 000 $ |
178 714 $ |
40 032 $ |
180 144 $ |
14.63 |
22.105 |
0.05 |
1.23 |
1 579 222 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 579 222 $ |
|
| Before capitalization |
42 958 $ |
3 % |
| After capitalization 42 958 $ + 42 305 $ (average mortgage paid) = |
85 263 $ |
5 % |
| After capitalization and appreciation (PV) |
244 664 $ |
15 % |
| Ratios |
| Price per unit |
= 5 004 000 $ ÷ 28 logements |
178 714 $ |
| Price per room |
= 5 004 000 $ ÷ 125,0 pièces |
40 032 $ |
| Price per room x 4 1/2 |
|
180 144 $ |
| GRM ratio |
5 004 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.63 |
| NRM ratio |
5 004 000 $ ÷
226 372 $ (Net income) |
22.105 |
| Cap. Rate |
226 372 $ (Net income) ÷
5 004 000 $ |
4.52 % |
| DCR ratio |
226 372 $ (Net income) ÷
183 414 $ |
1.23 |
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. |
 |
