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 |
| 2601427 |
21 |
5 388 000 $ |
256 571 $ |
59 536 $ |
267 912 $ |
14.73 |
20.482 |
0.05 |
1.33 |
1 672 498 $ |
4 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 672 498 $ |
|
| Before capitalization |
64 598 $ |
4 % |
| After capitalization 64 598 $ + 42 827 $ (average mortgage paid) = |
107 426 $ |
6 % |
| After capitalization and appreciation (PV) |
279 060 $ |
17 % |
| Ratios |
| Price per unit |
= 5 388 000 $ ÷ 21 logements |
256 571 $ |
| Price per room |
= 5 388 000 $ ÷ 90,5 pièces |
59 536 $ |
| Price per room x 4 1/2 |
|
267 912 $ |
| GRM ratio |
5 388 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.73 |
| NRM ratio |
5 388 000 $ ÷
263 065 $ (Net income) |
20.482 |
| Cap. Rate |
263 065 $ (Net income) ÷
5 388 000 $ |
4.88 % |
| DCR ratio |
263 065 $ (Net income) ÷
198 466 $ |
1.33 |
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. |
 |
