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 |
| 2589787 |
25 |
5 140 000 $ |
205 600 $ |
50 146 $ |
225 659 $ |
18.72 |
27.093 |
0.04 |
1.20 |
2 104 284 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 104 284 $ |
|
| Before capitalization |
31 038 $ |
1 % |
| After capitalization 31 038 $ + 39 536 $ (average mortgage paid) = |
70 574 $ |
3 % |
| After capitalization and appreciation (PV) |
234 308 $ |
11 % |
| Ratios |
| Price per unit |
= 5 140 000 $ ÷ 25 logements |
205 600 $ |
| Price per room |
= 5 140 000 $ ÷ 102,5 pièces |
50 146 $ |
| Price per room x 4 1/2 |
|
225 659 $ |
| GRM ratio |
5 140 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.72 |
| NRM ratio |
5 140 000 $ ÷
189 715 $ (Net income) |
27.093 |
| Cap. Rate |
189 715 $ (Net income) ÷
5 140 000 $ |
3.69 % |
| DCR ratio |
189 715 $ (Net income) ÷
158 676 $ |
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. |
 |
