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 |
| 2532653 |
24 |
5 150 000 $ |
214 583 $ |
44 783 $ |
201 522 $ |
19.79 |
29.202 |
0.03 |
1.10 |
2 182 343 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
2 182 343 $ |
|
| Before capitalization |
16 552 $ |
1 % |
| After capitalization 16 552 $ + 36 859 $ (average mortgage paid) = |
53 411 $ |
2 % |
| After capitalization and appreciation (PV) |
217 463 $ |
10 % |
| Ratios |
| Price per unit |
= 5 150 000 $ ÷ 24 logements |
214 583 $ |
| Price per room |
= 5 150 000 $ ÷ 115,0 pièces |
44 783 $ |
| Price per room x 4 1/2 |
|
201 522 $ |
| GRM ratio |
5 150 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.79 |
| NRM ratio |
5 150 000 $ ÷
176 358 $ (Net income) |
29.202 |
| Cap. Rate |
176 358 $ (Net income) ÷
5 150 000 $ |
3.42 % |
| DCR ratio |
176 358 $ (Net income) ÷
159 807 $ |
1.10 |
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. |
 |
