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 |
| 2532544 |
27 |
5 120 000 $ |
189 630 $ |
40 157 $ |
180 706 $ |
18.53 |
27.471 |
0.04 |
1.16 |
2 131 864 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 131 864 $ |
|
| Before capitalization |
25 577 $ |
1 % |
| After capitalization 25 577 $ + 37 090 $ (average mortgage paid) = |
62 666 $ |
3 % |
| After capitalization and appreciation (PV) |
225 762 $ |
11 % |
| Ratios |
| Price per unit |
= 5 120 000 $ ÷ 27 logements |
189 630 $ |
| Price per room |
= 5 120 000 $ ÷ 127,5 pièces |
40 157 $ |
| Price per room x 4 1/2 |
|
180 706 $ |
| GRM ratio |
5 120 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.53 |
| NRM ratio |
5 120 000 $ ÷
186 380 $ (Net income) |
27.471 |
| Cap. Rate |
186 380 $ (Net income) ÷
5 120 000 $ |
3.64 % |
| DCR ratio |
186 380 $ (Net income) ÷
160 804 $ |
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. |
 |
