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 |
| 2612354 |
20 |
5 474 000 $ |
273 700 $ |
78 200 $ |
351 900 $ |
17.22 |
24.572 |
0.04 |
1.13 |
1 848 918 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 848 918 $ |
|
| Before capitalization |
26 485 $ |
1 % |
| After capitalization 26 485 $ + 40 867 $ (average mortgage paid) = |
67 352 $ |
4 % |
| After capitalization and appreciation (PV) |
241 726 $ |
13 % |
| Ratios |
| Price per unit |
= 5 474 000 $ ÷ 20 logements |
273 700 $ |
| Price per room |
= 5 474 000 $ ÷ 70,0 pièces |
78 200 $ |
| Price per room x 4 1/2 |
|
351 900 $ |
| GRM ratio |
5 474 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.22 |
| NRM ratio |
5 474 000 $ ÷
222 770 $ (Net income) |
24.572 |
| Cap. Rate |
222 770 $ (Net income) ÷
5 474 000 $ |
4.07 % |
| DCR ratio |
222 770 $ (Net income) ÷
196 285 $ |
1.13 |
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. |
 |
