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 |
| 2602387 |
21 |
5 498 000 $ |
261 810 $ |
60 751 $ |
273 381 $ |
15.03 |
20.900 |
0.05 |
1.33 |
1 833 442 $ |
4 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
1 833 442 $ |
|
| Before capitalization |
64 638 $ |
4 % |
| After capitalization 64 638 $ + 41 352 $ (average mortgage paid) = |
105 990 $ |
6 % |
| After capitalization and appreciation (PV) |
281 127 $ |
15 % |
| Ratios |
| Price per unit |
= 5 498 000 $ ÷ 21 logements |
261 810 $ |
| Price per room |
= 5 498 000 $ ÷ 90,5 pièces |
60 751 $ |
| Price per room x 4 1/2 |
|
273 381 $ |
| GRM ratio |
5 498 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.03 |
| NRM ratio |
5 498 000 $ ÷
263 065 $ (Net income) |
20.900 |
| Cap. Rate |
263 065 $ (Net income) ÷
5 498 000 $ |
4.78 % |
| DCR ratio |
263 065 $ (Net income) ÷
198 427 $ |
1.33 |
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. |
 |
