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 |
| 2612228 |
20 |
5 561 000 $ |
278 050 $ |
77 236 $ |
347 563 $ |
18.92 |
27.861 |
0.04 |
1.15 |
2 326 760 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 326 760 $ |
|
| Before capitalization |
25 454 $ |
1 % |
| After capitalization 25 454 $ + 36 807 $ (average mortgage paid) = |
62 261 $ |
3 % |
| After capitalization and appreciation (PV) |
239 405 $ |
10 % |
| Ratios |
| Price per unit |
= 5 561 000 $ ÷ 20 logements |
278 050 $ |
| Price per room |
= 5 561 000 $ ÷ 72,0 pièces |
77 236 $ |
| Price per room x 4 1/2 |
|
347 563 $ |
| GRM ratio |
5 561 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.92 |
| NRM ratio |
5 561 000 $ ÷
199 602 $ (Net income) |
27.861 |
| Cap. Rate |
199 602 $ (Net income) ÷
5 561 000 $ |
3.59 % |
| DCR ratio |
199 602 $ (Net income) ÷
174 148 $ |
1.15 |
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. |
 |
