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 |
| 2621725 |
29 |
5 632 000 $ |
194 207 $ |
58 667 $ |
264 000 $ |
16.41 |
23.668 |
0.04 |
1.06 |
1 495 880 $ |
1 % |
4 % |
16 % |
| Yields of the investment |
| Cashdown |
1 495 880 $ |
|
| Before capitalization |
12 621 $ |
1 % |
| After capitalization 12 621 $ + 49 795 $ (average mortgage paid) = |
62 416 $ |
4 % |
| After capitalization and appreciation (PV) |
241 823 $ |
16 % |
| Ratios |
| Price per unit |
= 5 632 000 $ ÷ 29 logements |
194 207 $ |
| Price per room |
= 5 632 000 $ ÷ 96,0 pièces |
58 667 $ |
| Price per room x 4 1/2 |
|
264 000 $ |
| GRM ratio |
5 632 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.41 |
| NRM ratio |
5 632 000 $ ÷
237 956 $ (Net income) |
23.668 |
| Cap. Rate |
237 956 $ (Net income) ÷
5 632 000 $ |
4.23 % |
| DCR ratio |
237 956 $ (Net income) ÷
225 335 $ |
1.06 |
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. |
 |
