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 |
| 2537430 |
19 |
5 133 000 $ |
270 158 $ |
53 749 $ |
241 869 $ |
17.39 |
23.781 |
0.04 |
1.22 |
1 580 072 $ |
2 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 580 072 $ |
|
| Before capitalization |
39 015 $ |
2 % |
| After capitalization 39 015 $ + 48 842 $ (average mortgage paid) = |
87 856 $ |
6 % |
| After capitalization and appreciation (PV) |
251 367 $ |
16 % |
| Ratios |
| Price per unit |
= 5 133 000 $ ÷ 19 logements |
270 158 $ |
| Price per room |
= 5 133 000 $ ÷ 95,5 pièces |
53 749 $ |
| Price per room x 4 1/2 |
|
241 869 $ |
| GRM ratio |
5 133 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.39 |
| NRM ratio |
5 133 000 $ ÷
215 845 $ (Net income) |
23.781 |
| Cap. Rate |
215 845 $ (Net income) ÷
5 133 000 $ |
4.21 % |
| DCR ratio |
215 845 $ (Net income) ÷
176 831 $ |
1.22 |
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. |
 |
