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 |
| 2532668 |
25 |
5 558 000 $ |
222 320 $ |
41 323 $ |
185 955 $ |
16.45 |
22.883 |
0.04 |
1.15 |
1 607 206 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 607 206 $ |
|
| Before capitalization |
31 208 $ |
2 % |
| After capitalization 31 208 $ + 48 823 $ (average mortgage paid) = |
80 031 $ |
5 % |
| After capitalization and appreciation (PV) |
257 081 $ |
16 % |
| Ratios |
| Price per unit |
= 5 558 000 $ ÷ 25 logements |
222 320 $ |
| Price per room |
= 5 558 000 $ ÷ 134,5 pièces |
41 323 $ |
| Price per room x 4 1/2 |
|
185 955 $ |
| GRM ratio |
5 558 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.45 |
| NRM ratio |
5 558 000 $ ÷
242 884 $ (Net income) |
22.883 |
| Cap. Rate |
242 884 $ (Net income) ÷
5 558 000 $ |
4.37 % |
| DCR ratio |
242 884 $ (Net income) ÷
211 677 $ |
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. |
 |
