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 |
| 2612349 |
24 |
5 053 000 $ |
210 542 $ |
58 756 $ |
264 401 $ |
20.05 |
30.885 |
0.03 |
1.14 |
2 324 797 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
2 324 797 $ |
|
| Before capitalization |
19 532 $ |
1 % |
| After capitalization 19 532 $ + 35 165 $ (average mortgage paid) = |
54 697 $ |
2 % |
| After capitalization and appreciation (PV) |
215 659 $ |
9 % |
| Ratios |
| Price per unit |
= 5 053 000 $ ÷ 24 logements |
210 542 $ |
| Price per room |
= 5 053 000 $ ÷ 86,0 pièces |
58 756 $ |
| Price per room x 4 1/2 |
|
264 401 $ |
| GRM ratio |
5 053 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.05 |
| NRM ratio |
5 053 000 $ ÷
163 605 $ (Net income) |
30.885 |
| Cap. Rate |
163 605 $ (Net income) ÷
5 053 000 $ |
3.24 % |
| DCR ratio |
163 605 $ (Net income) ÷
144 073 $ |
1.14 |
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. |
 |
