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 |
| 2584947 |
32 |
5 019 000 $ |
156 844 $ |
44 813 $ |
201 656 $ |
15.08 |
24.318 |
0.04 |
1.28 |
1 924 625 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 924 625 $ |
|
| Before capitalization |
45 648 $ |
2 % |
| After capitalization 45 648 $ + 40 050 $ (average mortgage paid) = |
85 698 $ |
4 % |
| After capitalization and appreciation (PV) |
245 576 $ |
13 % |
| Ratios |
| Price per unit |
= 5 019 000 $ ÷ 32 logements |
156 844 $ |
| Price per room |
= 5 019 000 $ ÷ 112,0 pièces |
44 813 $ |
| Price per room x 4 1/2 |
|
201 656 $ |
| GRM ratio |
5 019 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.08 |
| NRM ratio |
5 019 000 $ ÷
206 387 $ (Net income) |
24.318 |
| Cap. Rate |
206 387 $ (Net income) ÷
5 019 000 $ |
4.11 % |
| DCR ratio |
206 387 $ (Net income) ÷
160 739 $ |
1.28 |
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. |
 |
