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 |
| 2521320 |
26 |
5 425 000 $ |
208 654 $ |
39 599 $ |
178 193 $ |
16.49 |
24.358 |
0.04 |
1.19 |
1 947 384 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 947 384 $ |
|
| Before capitalization |
35 923 $ |
2 % |
| After capitalization 35 923 $ + 43 084 $ (average mortgage paid) = |
79 008 $ |
4 % |
| After capitalization and appreciation (PV) |
251 820 $ |
13 % |
| Ratios |
| Price per unit |
= 5 425 000 $ ÷ 26 logements |
208 654 $ |
| Price per room |
= 5 425 000 $ ÷ 137,0 pièces |
39 599 $ |
| Price per room x 4 1/2 |
|
178 193 $ |
| GRM ratio |
5 425 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.49 |
| NRM ratio |
5 425 000 $ ÷
222 717 $ (Net income) |
24.358 |
| Cap. Rate |
222 717 $ (Net income) ÷
5 425 000 $ |
4.11 % |
| DCR ratio |
222 717 $ (Net income) ÷
186 793 $ |
1.19 |
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. |
 |
