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 |
| 2618964 |
27 |
5 188 000 $ |
192 148 $ |
47 164 $ |
212 236 $ |
16.17 |
23.281 |
0.04 |
1.17 |
1 584 485 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 584 485 $ |
|
| Before capitalization |
32 606 $ |
2 % |
| After capitalization 32 606 $ + 45 662 $ (average mortgage paid) = |
78 267 $ |
5 % |
| After capitalization and appreciation (PV) |
243 531 $ |
15 % |
| Ratios |
| Price per unit |
= 5 188 000 $ ÷ 27 logements |
192 148 $ |
| Price per room |
= 5 188 000 $ ÷ 110,0 pièces |
47 164 $ |
| Price per room x 4 1/2 |
|
212 236 $ |
| GRM ratio |
5 188 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.17 |
| NRM ratio |
5 188 000 $ ÷
222 845 $ (Net income) |
23.281 |
| Cap. Rate |
222 845 $ (Net income) ÷
5 188 000 $ |
4.30 % |
| DCR ratio |
222 845 $ (Net income) ÷
190 240 $ |
1.17 |
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. |
 |
