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 |
| 2532641 |
22 |
5 103 000 $ |
231 955 $ |
47 250 $ |
212 625 $ |
16.40 |
22.593 |
0.04 |
1.23 |
1 667 853 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 667 853 $ |
|
| Before capitalization |
41 782 $ |
3 % |
| After capitalization 41 782 $ + 42 460 $ (average mortgage paid) = |
84 241 $ |
5 % |
| After capitalization and appreciation (PV) |
246 797 $ |
15 % |
| Ratios |
| Price per unit |
= 5 103 000 $ ÷ 22 logements |
231 955 $ |
| Price per room |
= 5 103 000 $ ÷ 108,0 pièces |
47 250 $ |
| Price per room x 4 1/2 |
|
212 625 $ |
| GRM ratio |
5 103 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.40 |
| NRM ratio |
5 103 000 $ ÷
225 868 $ (Net income) |
22.593 |
| Cap. Rate |
225 868 $ (Net income) ÷
5 103 000 $ |
4.43 % |
| DCR ratio |
225 868 $ (Net income) ÷
184 086 $ |
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. |
 |
