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 |
| 2601538 |
25 |
5 105 000 $ |
204 200 $ |
49 805 $ |
224 122 $ |
17.88 |
25.698 |
0.04 |
1.20 |
1 949 208 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 949 208 $ |
|
| Before capitalization |
32 756 $ |
2 % |
| After capitalization 32 756 $ + 40 621 $ (average mortgage paid) = |
73 377 $ |
4 % |
| After capitalization and appreciation (PV) |
235 997 $ |
12 % |
| Ratios |
| Price per unit |
= 5 105 000 $ ÷ 25 logements |
204 200 $ |
| Price per room |
= 5 105 000 $ ÷ 102,5 pièces |
49 805 $ |
| Price per room x 4 1/2 |
|
224 122 $ |
| GRM ratio |
5 105 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.88 |
| NRM ratio |
5 105 000 $ ÷
198 656 $ (Net income) |
25.698 |
| Cap. Rate |
198 656 $ (Net income) ÷
5 105 000 $ |
3.89 % |
| DCR ratio |
198 656 $ (Net income) ÷
165 899 $ |
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. |
 |
