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 |
| 2500339 |
28 |
5 843 000 $ |
208 679 $ |
44 603 $ |
200 714 $ |
17.22 |
25.025 |
0.04 |
1.17 |
2 286 179 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 286 179 $ |
|
| Before capitalization |
33 397 $ |
1 % |
| After capitalization 33 397 $ + 41 188 $ (average mortgage paid) = |
74 585 $ |
3 % |
| After capitalization and appreciation (PV) |
260 714 $ |
11 % |
| Ratios |
| Price per unit |
= 5 843 000 $ ÷ 28 logements |
208 679 $ |
| Price per room |
= 5 843 000 $ ÷ 131,0 pièces |
44 603 $ |
| Price per room x 4 1/2 |
|
200 714 $ |
| GRM ratio |
5 843 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.22 |
| NRM ratio |
5 843 000 $ ÷
233 490 $ (Net income) |
25.025 |
| Cap. Rate |
233 490 $ (Net income) ÷
5 843 000 $ |
4.00 % |
| DCR ratio |
233 490 $ (Net income) ÷
200 093 $ |
1.17 |
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. |
 |
