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 |
| 2500344 |
30 |
5 373 000 $ |
179 100 $ |
47 549 $ |
213 969 $ |
16.59 |
24.596 |
0.04 |
1.08 |
1 770 757 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 770 757 $ |
|
| Before capitalization |
16 342 $ |
1 % |
| After capitalization 16 342 $ + 41 603 $ (average mortgage paid) = |
57 944 $ |
3 % |
| After capitalization and appreciation (PV) |
229 101 $ |
13 % |
| Ratios |
| Price per unit |
= 5 373 000 $ ÷ 30 logements |
179 100 $ |
| Price per room |
= 5 373 000 $ ÷ 113,0 pièces |
47 549 $ |
| Price per room x 4 1/2 |
|
213 969 $ |
| GRM ratio |
5 373 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.59 |
| NRM ratio |
5 373 000 $ ÷
218 448 $ (Net income) |
24.596 |
| Cap. Rate |
218 448 $ (Net income) ÷
5 373 000 $ |
4.07 % |
| DCR ratio |
218 448 $ (Net income) ÷
202 106 $ |
1.08 |
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. |
 |
