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 |
| 2604428 |
19 |
5 246 000 $ |
276 105 $ |
68 575 $ |
308 588 $ |
15.27 |
21.159 |
0.05 |
1.27 |
1 629 956 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 629 956 $ |
|
| Before capitalization |
52 272 $ |
3 % |
| After capitalization 52 272 $ + 40 725 $ (average mortgage paid) = |
92 997 $ |
6 % |
| After capitalization and appreciation (PV) |
260 107 $ |
16 % |
| Ratios |
| Price per unit |
= 5 246 000 $ ÷ 19 logements |
276 105 $ |
| Price per room |
= 5 246 000 $ ÷ 76,5 pièces |
68 575 $ |
| Price per room x 4 1/2 |
|
308 588 $ |
| GRM ratio |
5 246 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.27 |
| NRM ratio |
5 246 000 $ ÷
247 932 $ (Net income) |
21.159 |
| Cap. Rate |
247 932 $ (Net income) ÷
5 246 000 $ |
4.73 % |
| DCR ratio |
247 932 $ (Net income) ÷
195 661 $ |
1.27 |
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. |
 |
