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 |
| 2542346 |
25 |
4 849 000 $ |
193 960 $ |
45 531 $ |
204 887 $ |
19.63 |
31.491 |
0.03 |
1.21 |
2 292 587 $ |
1 % |
3 % |
9 % |
| Yields of the investment |
| Cashdown |
2 292 587 $ |
|
| Before capitalization |
26 199 $ |
1 % |
| After capitalization 26 199 $ + 35 294 $ (average mortgage paid) = |
61 492 $ |
3 % |
| After capitalization and appreciation (PV) |
215 956 $ |
9 % |
| Ratios |
| Price per unit |
= 4 849 000 $ ÷ 25 logements |
193 960 $ |
| Price per room |
= 4 849 000 $ ÷ 106,5 pièces |
45 531 $ |
| Price per room x 4 1/2 |
|
204 887 $ |
| GRM ratio |
4 849 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.63 |
| NRM ratio |
4 849 000 $ ÷
153 980 $ (Net income) |
31.491 |
| Cap. Rate |
153 980 $ (Net income) ÷
4 849 000 $ |
3.18 % |
| DCR ratio |
153 980 $ (Net income) ÷
127 781 $ |
1.21 |
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. |
 |
