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 |
| 2518465 |
26 |
5 525 000 $ |
212 500 $ |
40 328 $ |
181 478 $ |
16.87 |
24.959 |
0.04 |
1.19 |
2 070 245 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 070 245 $ |
|
| Before capitalization |
35 666 $ |
2 % |
| After capitalization 35 666 $ + 42 831 $ (average mortgage paid) = |
78 497 $ |
4 % |
| After capitalization and appreciation (PV) |
254 495 $ |
12 % |
| Ratios |
| Price per unit |
= 5 525 000 $ ÷ 26 logements |
212 500 $ |
| Price per room |
= 5 525 000 $ ÷ 137,0 pièces |
40 328 $ |
| Price per room x 4 1/2 |
|
181 478 $ |
| GRM ratio |
5 525 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.87 |
| NRM ratio |
5 525 000 $ ÷
221 364 $ (Net income) |
24.959 |
| Cap. Rate |
221 364 $ (Net income) ÷
5 525 000 $ |
4.01 % |
| DCR ratio |
221 364 $ (Net income) ÷
185 698 $ |
1.19 |
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. |
 |
