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 |
| 2532656 |
26 |
5 100 000 $ |
196 154 $ |
45 946 $ |
206 757 $ |
19.13 |
29.247 |
0.03 |
1.15 |
2 285 392 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 285 392 $ |
|
| Before capitalization |
22 819 $ |
1 % |
| After capitalization 22 819 $ + 34 957 $ (average mortgage paid) = |
57 776 $ |
3 % |
| After capitalization and appreciation (PV) |
220 236 $ |
10 % |
| Ratios |
| Price per unit |
= 5 100 000 $ ÷ 26 logements |
196 154 $ |
| Price per room |
= 5 100 000 $ ÷ 111,0 pièces |
45 946 $ |
| Price per room x 4 1/2 |
|
206 757 $ |
| GRM ratio |
5 100 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.13 |
| NRM ratio |
5 100 000 $ ÷
174 377 $ (Net income) |
29.247 |
| Cap. Rate |
174 377 $ (Net income) ÷
5 100 000 $ |
3.42 % |
| DCR ratio |
174 377 $ (Net income) ÷
151 557 $ |
1.15 |
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. |
 |
