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 |
| 2586042 |
25 |
4 915 000 $ |
196 600 $ |
47 488 $ |
213 696 $ |
16.07 |
23.527 |
0.04 |
1.37 |
1 990 475 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
1 990 475 $ |
|
| Before capitalization |
56 510 $ |
3 % |
| After capitalization 56 510 $ + 37 971 $ (average mortgage paid) = |
94 481 $ |
5 % |
| After capitalization and appreciation (PV) |
251 047 $ |
13 % |
| Ratios |
| Price per unit |
= 4 915 000 $ ÷ 25 logements |
196 600 $ |
| Price per room |
= 4 915 000 $ ÷ 103,5 pièces |
47 488 $ |
| Price per room x 4 1/2 |
|
213 696 $ |
| GRM ratio |
4 915 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.07 |
| NRM ratio |
4 915 000 $ ÷
208 907 $ (Net income) |
23.527 |
| Cap. Rate |
208 907 $ (Net income) ÷
4 915 000 $ |
4.25 % |
| DCR ratio |
208 907 $ (Net income) ÷
152 397 $ |
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. |
 |
