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 |
| 2521350 |
26 |
5 329 000 $ |
204 962 $ |
42 632 $ |
191 844 $ |
15.37 |
22.197 |
0.05 |
1.20 |
1 576 423 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 576 423 $ |
|
| Before capitalization |
39 213 $ |
2 % |
| After capitalization 39 213 $ + 46 329 $ (average mortgage paid) = |
85 542 $ |
5 % |
| After capitalization and appreciation (PV) |
255 295 $ |
16 % |
| Ratios |
| Price per unit |
= 5 329 000 $ ÷ 26 logements |
204 962 $ |
| Price per room |
= 5 329 000 $ ÷ 125,0 pièces |
42 632 $ |
| Price per room x 4 1/2 |
|
191 844 $ |
| GRM ratio |
5 329 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.37 |
| NRM ratio |
5 329 000 $ ÷
240 075 $ (Net income) |
22.197 |
| Cap. Rate |
240 075 $ (Net income) ÷
5 329 000 $ |
4.51 % |
| DCR ratio |
240 075 $ (Net income) ÷
200 863 $ |
1.20 |
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. |
 |
