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 |
| 2591331 |
26 |
5 120 000 $ |
196 923 $ |
46 545 $ |
209 455 $ |
15.35 |
21.846 |
0.05 |
1.32 |
1 703 046 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
1 703 046 $ |
|
| Before capitalization |
56 502 $ |
3 % |
| After capitalization 56 502 $ + 44 316 $ (average mortgage paid) = |
100 818 $ |
6 % |
| After capitalization and appreciation (PV) |
263 914 $ |
15 % |
| Ratios |
| Price per unit |
= 5 120 000 $ ÷ 26 logements |
196 923 $ |
| Price per room |
= 5 120 000 $ ÷ 110,0 pièces |
46 545 $ |
| Price per room x 4 1/2 |
|
209 455 $ |
| GRM ratio |
5 120 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.35 |
| NRM ratio |
5 120 000 $ ÷
234 366 $ (Net income) |
21.846 |
| Cap. Rate |
234 366 $ (Net income) ÷
5 120 000 $ |
4.58 % |
| DCR ratio |
234 366 $ (Net income) ÷
177 864 $ |
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. |
 |
