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 |
| 2591453 |
22 |
5 613 000 $ |
255 136 $ |
62 715 $ |
282 218 $ |
16.97 |
23.561 |
0.04 |
1.25 |
2 041 943 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 041 943 $ |
|
| Before capitalization |
48 032 $ |
2 % |
| After capitalization 48 032 $ + 41 539 $ (average mortgage paid) = |
89 570 $ |
4 % |
| After capitalization and appreciation (PV) |
268 371 $ |
13 % |
| Ratios |
| Price per unit |
= 5 613 000 $ ÷ 22 logements |
255 136 $ |
| Price per room |
= 5 613 000 $ ÷ 89,5 pièces |
62 715 $ |
| Price per room x 4 1/2 |
|
282 218 $ |
| GRM ratio |
5 613 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.97 |
| NRM ratio |
5 613 000 $ ÷
238 232 $ (Net income) |
23.561 |
| Cap. Rate |
238 232 $ (Net income) ÷
5 613 000 $ |
4.24 % |
| DCR ratio |
238 232 $ (Net income) ÷
190 201 $ |
1.25 |
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. |
 |
