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 |
| 2597344 |
19 |
5 333 000 $ |
280 684 $ |
67 936 $ |
305 713 $ |
16.55 |
23.471 |
0.04 |
1.29 |
2 063 271 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 063 271 $ |
|
| Before capitalization |
51 347 $ |
2 % |
| After capitalization 51 347 $ + 37 197 $ (average mortgage paid) = |
88 543 $ |
4 % |
| After capitalization and appreciation (PV) |
258 425 $ |
13 % |
| Ratios |
| Price per unit |
= 5 333 000 $ ÷ 19 logements |
280 684 $ |
| Price per room |
= 5 333 000 $ ÷ 78,5 pièces |
67 936 $ |
| Price per room x 4 1/2 |
|
305 713 $ |
| GRM ratio |
5 333 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.55 |
| NRM ratio |
5 333 000 $ ÷
227 215 $ (Net income) |
23.471 |
| Cap. Rate |
227 215 $ (Net income) ÷
5 333 000 $ |
4.26 % |
| DCR ratio |
227 215 $ (Net income) ÷
175 868 $ |
1.29 |
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. |
 |
