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 |
| 2532667 |
25 |
5 928 000 $ |
237 120 $ |
43 749 $ |
196 871 $ |
16.83 |
22.966 |
0.04 |
1.15 |
1 751 409 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 751 409 $ |
|
| Before capitalization |
34 113 $ |
2 % |
| After capitalization 34 113 $ + 51 668 $ (average mortgage paid) = |
85 782 $ |
5 % |
| After capitalization and appreciation (PV) |
274 618 $ |
16 % |
| Ratios |
| Price per unit |
= 5 928 000 $ ÷ 25 logements |
237 120 $ |
| Price per room |
= 5 928 000 $ ÷ 135,5 pièces |
43 749 $ |
| Price per room x 4 1/2 |
|
196 871 $ |
| GRM ratio |
5 928 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.83 |
| NRM ratio |
5 928 000 $ ÷
258 123 $ (Net income) |
22.966 |
| Cap. Rate |
258 123 $ (Net income) ÷
5 928 000 $ |
4.35 % |
| DCR ratio |
258 123 $ (Net income) ÷
224 009 $ |
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. |
 |
