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 |
| 2542487 |
24 |
5 402 000 $ |
225 083 $ |
43 919 $ |
197 634 $ |
16.58 |
23.204 |
0.04 |
1.20 |
1 512 709 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 512 709 $ |
|
| Before capitalization |
39 294 $ |
3 % |
| After capitalization 39 294 $ + 53 448 $ (average mortgage paid) = |
92 742 $ |
6 % |
| After capitalization and appreciation (PV) |
264 822 $ |
18 % |
| Ratios |
| Price per unit |
= 5 402 000 $ ÷ 24 logements |
225 083 $ |
| Price per room |
= 5 402 000 $ ÷ 123,0 pièces |
43 919 $ |
| Price per room x 4 1/2 |
|
197 634 $ |
| GRM ratio |
5 402 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.58 |
| NRM ratio |
5 402 000 $ ÷
232 803 $ (Net income) |
23.204 |
| Cap. Rate |
232 803 $ (Net income) ÷
5 402 000 $ |
4.31 % |
| DCR ratio |
232 803 $ (Net income) ÷
193 509 $ |
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. |
 |
