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 |
| 2597325 |
20 |
5 468 000 $ |
273 400 $ |
68 350 $ |
307 575 $ |
18.27 |
26.259 |
0.04 |
1.23 |
2 298 081 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 298 081 $ |
|
| Before capitalization |
38 485 $ |
2 % |
| After capitalization 38 485 $ + 36 443 $ (average mortgage paid) = |
74 929 $ |
3 % |
| After capitalization and appreciation (PV) |
249 112 $ |
11 % |
| Ratios |
| Price per unit |
= 5 468 000 $ ÷ 20 logements |
273 400 $ |
| Price per room |
= 5 468 000 $ ÷ 80,0 pièces |
68 350 $ |
| Price per room x 4 1/2 |
|
307 575 $ |
| GRM ratio |
5 468 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.27 |
| NRM ratio |
5 468 000 $ ÷
208 235 $ (Net income) |
26.259 |
| Cap. Rate |
208 235 $ (Net income) ÷
5 468 000 $ |
3.81 % |
| DCR ratio |
208 235 $ (Net income) ÷
169 749 $ |
1.23 |
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. |
 |
