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 |
| 2604453 |
25 |
5 818 000 $ |
232 720 $ |
57 320 $ |
257 941 $ |
18.71 |
26.339 |
0.04 |
1.11 |
2 101 520 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 101 520 $ |
|
| Before capitalization |
21 105 $ |
1 % |
| After capitalization 21 105 $ + 46 196 $ (average mortgage paid) = |
67 300 $ |
3 % |
| After capitalization and appreciation (PV) |
252 632 $ |
12 % |
| Ratios |
| Price per unit |
= 5 818 000 $ ÷ 25 logements |
232 720 $ |
| Price per room |
= 5 818 000 $ ÷ 101,5 pièces |
57 320 $ |
| Price per room x 4 1/2 |
|
257 941 $ |
| GRM ratio |
5 818 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.71 |
| NRM ratio |
5 818 000 $ ÷
220 891 $ (Net income) |
26.339 |
| Cap. Rate |
220 891 $ (Net income) ÷
5 818 000 $ |
3.80 % |
| DCR ratio |
220 891 $ (Net income) ÷
199 786 $ |
1.11 |
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. |
 |
