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 |
| 2537457 |
25 |
5 353 000 $ |
214 120 $ |
41 336 $ |
186 012 $ |
16.79 |
23.202 |
0.04 |
1.20 |
1 507 504 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 507 504 $ |
|
| Before capitalization |
39 194 $ |
3 % |
| After capitalization 39 194 $ + 52 898 $ (average mortgage paid) = |
92 092 $ |
6 % |
| After capitalization and appreciation (PV) |
262 612 $ |
17 % |
| Ratios |
| Price per unit |
= 5 353 000 $ ÷ 25 logements |
214 120 $ |
| Price per room |
= 5 353 000 $ ÷ 129,5 pièces |
41 336 $ |
| Price per room x 4 1/2 |
|
186 012 $ |
| GRM ratio |
5 353 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.79 |
| NRM ratio |
5 353 000 $ ÷
230 710 $ (Net income) |
23.202 |
| Cap. Rate |
230 710 $ (Net income) ÷
5 353 000 $ |
4.31 % |
| DCR ratio |
230 710 $ (Net income) ÷
191 517 $ |
1.20 |
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. |
 |
