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 |
| 2542488 |
24 |
5 032 000 $ |
209 667 $ |
41 246 $ |
185 607 $ |
16.15 |
23.129 |
0.04 |
1.20 |
1 386 236 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 386 236 $ |
|
| Before capitalization |
36 377 $ |
3 % |
| After capitalization 36 377 $ + 50 045 $ (average mortgage paid) = |
86 422 $ |
6 % |
| After capitalization and appreciation (PV) |
246 715 $ |
18 % |
| Ratios |
| Price per unit |
= 5 032 000 $ ÷ 24 logements |
209 667 $ |
| Price per room |
= 5 032 000 $ ÷ 122,0 pièces |
41 246 $ |
| Price per room x 4 1/2 |
|
185 607 $ |
| GRM ratio |
5 032 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.15 |
| NRM ratio |
5 032 000 $ ÷
217 564 $ (Net income) |
23.129 |
| Cap. Rate |
217 564 $ (Net income) ÷
5 032 000 $ |
4.32 % |
| DCR ratio |
217 564 $ (Net income) ÷
181 187 $ |
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. |
 |
