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 |
| 2591346 |
29 |
5 775 000 $ |
199 138 $ |
45 652 $ |
205 435 $ |
14.91 |
21.172 |
0.05 |
1.34 |
1 851 195 $ |
4 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 851 195 $ |
|
| Before capitalization |
68 620 $ |
4 % |
| After capitalization 68 620 $ + 50 866 $ (average mortgage paid) = |
119 486 $ |
6 % |
| After capitalization and appreciation (PV) |
303 448 $ |
16 % |
| Ratios |
| Price per unit |
= 5 775 000 $ ÷ 29 logements |
199 138 $ |
| Price per room |
= 5 775 000 $ ÷ 126,5 pièces |
45 652 $ |
| Price per room x 4 1/2 |
|
205 435 $ |
| GRM ratio |
5 775 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.91 |
| NRM ratio |
5 775 000 $ ÷
272 770 $ (Net income) |
21.172 |
| Cap. Rate |
272 770 $ (Net income) ÷
5 775 000 $ |
4.72 % |
| DCR ratio |
272 770 $ (Net income) ÷
204 151 $ |
1.34 |
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. |
 |
