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 |
| 2542460 |
23 |
5 082 000 $ |
220 957 $ |
46 839 $ |
210 774 $ |
17.55 |
25.627 |
0.04 |
1.25 |
1 899 124 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 899 124 $ |
|
| Before capitalization |
39 661 $ |
2 % |
| After capitalization 39 661 $ + 43 820 $ (average mortgage paid) = |
83 481 $ |
4 % |
| After capitalization and appreciation (PV) |
245 367 $ |
13 % |
| Ratios |
| Price per unit |
= 5 082 000 $ ÷ 23 logements |
220 957 $ |
| Price per room |
= 5 082 000 $ ÷ 108,5 pièces |
46 839 $ |
| Price per room x 4 1/2 |
|
210 774 $ |
| GRM ratio |
5 082 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.55 |
| NRM ratio |
5 082 000 $ ÷
198 310 $ (Net income) |
25.627 |
| Cap. Rate |
198 310 $ (Net income) ÷
5 082 000 $ |
3.90 % |
| DCR ratio |
198 310 $ (Net income) ÷
158 648 $ |
1.25 |
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. |
 |
