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 |
| 2554728 |
25 |
4 861 000 $ |
194 440 $ |
41 725 $ |
187 764 $ |
15.90 |
22.922 |
0.04 |
1.20 |
1 349 428 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 349 428 $ |
|
| Before capitalization |
36 066 $ |
3 % |
| After capitalization 36 066 $ + 47 646 $ (average mortgage paid) = |
83 712 $ |
6 % |
| After capitalization and appreciation (PV) |
238 559 $ |
18 % |
| Ratios |
| Price per unit |
= 4 861 000 $ ÷ 25 logements |
194 440 $ |
| Price per room |
= 4 861 000 $ ÷ 116,5 pièces |
41 725 $ |
| Price per room x 4 1/2 |
|
187 764 $ |
| GRM ratio |
4 861 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.90 |
| NRM ratio |
4 861 000 $ ÷
212 069 $ (Net income) |
22.922 |
| Cap. Rate |
212 069 $ (Net income) ÷
4 861 000 $ |
4.36 % |
| DCR ratio |
212 069 $ (Net income) ÷
176 004 $ |
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. |
 |
