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 |
| 2532659 |
25 |
5 658 000 $ |
226 320 $ |
44 031 $ |
198 140 $ |
17.36 |
24.211 |
0.04 |
1.17 |
1 925 211 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 925 211 $ |
|
| Before capitalization |
33 490 $ |
2 % |
| After capitalization 33 490 $ + 46 178 $ (average mortgage paid) = |
79 668 $ |
4 % |
| After capitalization and appreciation (PV) |
259 902 $ |
13 % |
| Ratios |
| Price per unit |
= 5 658 000 $ ÷ 25 logements |
226 320 $ |
| Price per room |
= 5 658 000 $ ÷ 128,5 pièces |
44 031 $ |
| Price per room x 4 1/2 |
|
198 140 $ |
| GRM ratio |
5 658 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.36 |
| NRM ratio |
5 658 000 $ ÷
233 697 $ (Net income) |
24.211 |
| Cap. Rate |
233 697 $ (Net income) ÷
5 658 000 $ |
4.13 % |
| DCR ratio |
233 697 $ (Net income) ÷
200 206 $ |
1.17 |
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. |
 |
