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 |
| 2542369 |
24 |
5 707 000 $ |
237 792 $ |
46 779 $ |
210 504 $ |
17.14 |
24.204 |
0.04 |
1.20 |
1 767 611 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 767 611 $ |
|
| Before capitalization |
39 866 $ |
2 % |
| After capitalization 39 866 $ + 54 115 $ (average mortgage paid) = |
93 981 $ |
5 % |
| After capitalization and appreciation (PV) |
275 776 $ |
16 % |
| Ratios |
| Price per unit |
= 5 707 000 $ ÷ 24 logements |
237 792 $ |
| Price per room |
= 5 707 000 $ ÷ 122,0 pièces |
46 779 $ |
| Price per room x 4 1/2 |
|
210 504 $ |
| GRM ratio |
5 707 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.14 |
| NRM ratio |
5 707 000 $ ÷
235 789 $ (Net income) |
24.204 |
| Cap. Rate |
235 789 $ (Net income) ÷
5 707 000 $ |
4.13 % |
| DCR ratio |
235 789 $ (Net income) ÷
195 922 $ |
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. |
 |
