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 |
| 2601294 |
25 |
4 880 000 $ |
195 200 $ |
46 699 $ |
210 144 $ |
15.07 |
21.491 |
0.05 |
1.35 |
1 670 535 $ |
4 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
1 670 535 $ |
|
| Before capitalization |
58 677 $ |
4 % |
| After capitalization 58 677 $ + 41 185 $ (average mortgage paid) = |
99 862 $ |
6 % |
| After capitalization and appreciation (PV) |
255 313 $ |
15 % |
| Ratios |
| Price per unit |
= 4 880 000 $ ÷ 25 logements |
195 200 $ |
| Price per room |
= 4 880 000 $ ÷ 104,5 pièces |
46 699 $ |
| Price per room x 4 1/2 |
|
210 144 $ |
| GRM ratio |
4 880 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.07 |
| NRM ratio |
4 880 000 $ ÷
227 068 $ (Net income) |
21.491 |
| Cap. Rate |
227 068 $ (Net income) ÷
4 880 000 $ |
4.65 % |
| DCR ratio |
227 068 $ (Net income) ÷
168 392 $ |
1.35 |
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. |
 |
