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 |
| 2597457 |
21 |
5 613 000 $ |
267 286 $ |
63 424 $ |
285 407 $ |
17.63 |
24.673 |
0.04 |
1.20 |
2 065 709 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 065 709 $ |
|
| Before capitalization |
37 319 $ |
2 % |
| After capitalization 37 319 $ + 40 820 $ (average mortgage paid) = |
78 138 $ |
4 % |
| After capitalization and appreciation (PV) |
256 939 $ |
12 % |
| Ratios |
| Price per unit |
= 5 613 000 $ ÷ 21 logements |
267 286 $ |
| Price per room |
= 5 613 000 $ ÷ 88,5 pièces |
63 424 $ |
| Price per room x 4 1/2 |
|
285 407 $ |
| GRM ratio |
5 613 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.63 |
| NRM ratio |
5 613 000 $ ÷
227 500 $ (Net income) |
24.673 |
| Cap. Rate |
227 500 $ (Net income) ÷
5 613 000 $ |
4.05 % |
| DCR ratio |
227 500 $ (Net income) ÷
190 181 $ |
1.20 |
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. |
 |
