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 |
| 2604320 |
26 |
5 728 000 $ |
220 308 $ |
54 552 $ |
245 486 $ |
17.55 |
24.869 |
0.04 |
1.17 |
2 057 657 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 057 657 $ |
|
| Before capitalization |
34 164 $ |
2 % |
| After capitalization 34 164 $ + 46 007 $ (average mortgage paid) = |
80 171 $ |
4 % |
| After capitalization and appreciation (PV) |
262 635 $ |
13 % |
| Ratios |
| Price per unit |
= 5 728 000 $ ÷ 26 logements |
220 308 $ |
| Price per room |
= 5 728 000 $ ÷ 105,0 pièces |
54 552 $ |
| Price per room x 4 1/2 |
|
245 486 $ |
| GRM ratio |
5 728 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.55 |
| NRM ratio |
5 728 000 $ ÷
230 324 $ (Net income) |
24.869 |
| Cap. Rate |
230 324 $ (Net income) ÷
5 728 000 $ |
4.02 % |
| DCR ratio |
230 324 $ (Net income) ÷
196 160 $ |
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. |
 |
