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 |
| 2612367 |
25 |
5 298 000 $ |
211 920 $ |
56 063 $ |
252 286 $ |
18.50 |
27.079 |
0.04 |
1.11 |
2 026 315 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 026 315 $ |
|
| Before capitalization |
20 009 $ |
1 % |
| After capitalization 20 009 $ + 40 729 $ (average mortgage paid) = |
60 738 $ |
3 % |
| After capitalization and appreciation (PV) |
229 505 $ |
11 % |
| Ratios |
| Price per unit |
= 5 298 000 $ ÷ 25 logements |
211 920 $ |
| Price per room |
= 5 298 000 $ ÷ 94,5 pièces |
56 063 $ |
| Price per room x 4 1/2 |
|
252 286 $ |
| GRM ratio |
5 298 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.50 |
| NRM ratio |
5 298 000 $ ÷
195 654 $ (Net income) |
27.079 |
| Cap. Rate |
195 654 $ (Net income) ÷
5 298 000 $ |
3.69 % |
| DCR ratio |
195 654 $ (Net income) ÷
175 644 $ |
1.11 |
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. |
 |
