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 |
| 2586040 |
25 |
4 915 000 $ |
196 600 $ |
47 033 $ |
211 651 $ |
16.05 |
23.191 |
0.04 |
1.37 |
1 948 124 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 948 124 $ |
|
| Before capitalization |
57 085 $ |
3 % |
| After capitalization 57 085 $ + 38 583 $ (average mortgage paid) = |
95 668 $ |
5 % |
| After capitalization and appreciation (PV) |
252 235 $ |
13 % |
| Ratios |
| Price per unit |
= 4 915 000 $ ÷ 25 logements |
196 600 $ |
| Price per room |
= 4 915 000 $ ÷ 104,5 pièces |
47 033 $ |
| Price per room x 4 1/2 |
|
211 651 $ |
| GRM ratio |
4 915 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.05 |
| NRM ratio |
4 915 000 $ ÷
211 937 $ (Net income) |
23.191 |
| Cap. Rate |
211 937 $ (Net income) ÷
4 915 000 $ |
4.31 % |
| DCR ratio |
211 937 $ (Net income) ÷
154 851 $ |
1.37 |
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. |
 |
