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 |
| 2623330 |
24 |
5 229 000 $ |
217 875 $ |
62 250 $ |
280 125 $ |
16.49 |
23.000 |
0.04 |
1.09 |
1 477 893 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 477 893 $ |
|
| Before capitalization |
18 409 $ |
1 % |
| After capitalization 18 409 $ + 43 896 $ (average mortgage paid) = |
62 306 $ |
4 % |
| After capitalization and appreciation (PV) |
228 874 $ |
15 % |
| Ratios |
| Price per unit |
= 5 229 000 $ ÷ 24 logements |
217 875 $ |
| Price per room |
= 5 229 000 $ ÷ 84,0 pièces |
62 250 $ |
| Price per room x 4 1/2 |
|
280 125 $ |
| GRM ratio |
5 229 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.49 |
| NRM ratio |
5 229 000 $ ÷
227 347 $ (Net income) |
23.000 |
| Cap. Rate |
227 347 $ (Net income) ÷
5 229 000 $ |
4.35 % |
| DCR ratio |
227 347 $ (Net income) ÷
208 937 $ |
1.09 |
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. |
 |
