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 |
| 2554607 |
25 |
5 231 000 $ |
209 240 $ |
44 519 $ |
200 336 $ |
16.35 |
23.013 |
0.04 |
1.21 |
1 475 901 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 475 901 $ |
|
| Before capitalization |
38 982 $ |
3 % |
| After capitalization 38 982 $ + 51 050 $ (average mortgage paid) = |
90 032 $ |
6 % |
| After capitalization and appreciation (PV) |
256 665 $ |
17 % |
| Ratios |
| Price per unit |
= 5 231 000 $ ÷ 25 logements |
209 240 $ |
| Price per room |
= 5 231 000 $ ÷ 117,5 pièces |
44 519 $ |
| Price per room x 4 1/2 |
|
200 336 $ |
| GRM ratio |
5 231 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.35 |
| NRM ratio |
5 231 000 $ ÷
227 308 $ (Net income) |
23.013 |
| Cap. Rate |
227 308 $ (Net income) ÷
5 231 000 $ |
4.35 % |
| DCR ratio |
227 308 $ (Net income) ÷
188 326 $ |
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. |
 |
