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 |
| 2621721 |
25 |
5 218 000 $ |
208 720 $ |
63 634 $ |
286 354 $ |
16.84 |
24.191 |
0.04 |
1.09 |
1 640 847 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 640 847 $ |
|
| Before capitalization |
17 948 $ |
1 % |
| After capitalization 17 948 $ + 42 394 $ (average mortgage paid) = |
60 341 $ |
4 % |
| After capitalization and appreciation (PV) |
226 560 $ |
14 % |
| Ratios |
| Price per unit |
= 5 218 000 $ ÷ 25 logements |
208 720 $ |
| Price per room |
= 5 218 000 $ ÷ 82,0 pièces |
63 634 $ |
| Price per room x 4 1/2 |
|
286 354 $ |
| GRM ratio |
5 218 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.84 |
| NRM ratio |
5 218 000 $ ÷
215 704 $ (Net income) |
24.191 |
| Cap. Rate |
215 704 $ (Net income) ÷
5 218 000 $ |
4.13 % |
| DCR ratio |
215 704 $ (Net income) ÷
197 756 $ |
1.09 |
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. |
 |
