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 |
| 2618941 |
28 |
5 758 000 $ |
205 643 $ |
50 070 $ |
225 313 $ |
16.10 |
22.954 |
0.04 |
1.15 |
1 647 919 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 647 919 $ |
|
| Before capitalization |
33 357 $ |
2 % |
| After capitalization 33 357 $ + 51 834 $ (average mortgage paid) = |
85 191 $ |
5 % |
| After capitalization and appreciation (PV) |
268 611 $ |
16 % |
| Ratios |
| Price per unit |
= 5 758 000 $ ÷ 28 logements |
205 643 $ |
| Price per room |
= 5 758 000 $ ÷ 115,0 pièces |
50 070 $ |
| Price per room x 4 1/2 |
|
225 313 $ |
| GRM ratio |
5 758 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.10 |
| NRM ratio |
5 758 000 $ ÷
250 854 $ (Net income) |
22.954 |
| Cap. Rate |
250 854 $ (Net income) ÷
5 758 000 $ |
4.36 % |
| DCR ratio |
250 854 $ (Net income) ÷
217 497 $ |
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. |
 |
