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 |
| 2595064 |
20 |
5 333 000 $ |
266 650 $ |
67 082 $ |
301 868 $ |
15.95 |
22.413 |
0.04 |
1.36 |
2 063 271 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 063 271 $ |
|
| Before capitalization |
63 364 $ |
3 % |
| After capitalization 63 364 $ + 37 648 $ (average mortgage paid) = |
101 012 $ |
5 % |
| After capitalization and appreciation (PV) |
270 893 $ |
13 % |
| Ratios |
| Price per unit |
= 5 333 000 $ ÷ 20 logements |
266 650 $ |
| Price per room |
= 5 333 000 $ ÷ 79,5 pièces |
67 082 $ |
| Price per room x 4 1/2 |
|
301 868 $ |
| GRM ratio |
5 333 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.95 |
| NRM ratio |
5 333 000 $ ÷
237 947 $ (Net income) |
22.413 |
| Cap. Rate |
237 947 $ (Net income) ÷
5 333 000 $ |
4.46 % |
| DCR ratio |
237 947 $ (Net income) ÷
174 583 $ |
1.36 |
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. |
 |
