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 |
| 2584948 |
26 |
5 095 000 $ |
195 962 $ |
45 491 $ |
204 710 $ |
16.10 |
23.139 |
0.04 |
1.32 |
1 897 389 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 897 389 $ |
|
| Before capitalization |
53 807 $ |
3 % |
| After capitalization 53 807 $ + 41 457 $ (average mortgage paid) = |
95 264 $ |
5 % |
| After capitalization and appreciation (PV) |
257 565 $ |
14 % |
| Ratios |
| Price per unit |
= 5 095 000 $ ÷ 26 logements |
195 962 $ |
| Price per room |
= 5 095 000 $ ÷ 112,0 pièces |
45 491 $ |
| Price per room x 4 1/2 |
|
204 710 $ |
| GRM ratio |
5 095 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.10 |
| NRM ratio |
5 095 000 $ ÷
220 194 $ (Net income) |
23.139 |
| Cap. Rate |
220 194 $ (Net income) ÷
5 095 000 $ |
4.32 % |
| DCR ratio |
220 194 $ (Net income) ÷
166 386 $ |
1.32 |
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. |
 |
