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 |
| 2542479 |
26 |
5 627 000 $ |
216 423 $ |
44 307 $ |
199 382 $ |
16.60 |
23.869 |
0.04 |
1.27 |
1 894 125 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 894 125 $ |
|
| Before capitalization |
49 905 $ |
3 % |
| After capitalization 49 905 $ + 51 330 $ (average mortgage paid) = |
101 235 $ |
5 % |
| After capitalization and appreciation (PV) |
280 482 $ |
15 % |
| Ratios |
| Price per unit |
= 5 627 000 $ ÷ 26 logements |
216 423 $ |
| Price per room |
= 5 627 000 $ ÷ 127,0 pièces |
44 307 $ |
| Price per room x 4 1/2 |
|
199 382 $ |
| GRM ratio |
5 627 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.60 |
| NRM ratio |
5 627 000 $ ÷
235 745 $ (Net income) |
23.869 |
| Cap. Rate |
235 745 $ (Net income) ÷
5 627 000 $ |
4.19 % |
| DCR ratio |
235 745 $ (Net income) ÷
185 840 $ |
1.27 |
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. |
 |
