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 |
| 2583240 |
26 |
5 134 000 $ |
197 462 $ |
45 839 $ |
206 277 $ |
17.14 |
25.100 |
0.04 |
1.22 |
1 904 884 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 904 884 $ |
|
| Before capitalization |
36 477 $ |
2 % |
| After capitalization 36 477 $ + 41 874 $ (average mortgage paid) = |
78 351 $ |
4 % |
| After capitalization and appreciation (PV) |
241 894 $ |
13 % |
| Ratios |
| Price per unit |
= 5 134 000 $ ÷ 26 logements |
197 462 $ |
| Price per room |
= 5 134 000 $ ÷ 112,0 pièces |
45 839 $ |
| Price per room x 4 1/2 |
|
206 277 $ |
| GRM ratio |
5 134 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.14 |
| NRM ratio |
5 134 000 $ ÷
204 538 $ (Net income) |
25.100 |
| Cap. Rate |
204 538 $ (Net income) ÷
5 134 000 $ |
3.98 % |
| DCR ratio |
204 538 $ (Net income) ÷
168 062 $ |
1.22 |
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. |
 |
