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 |
| 2500351 |
31 |
5 933 000 $ |
191 387 $ |
42 838 $ |
192 769 $ |
18.38 |
27.253 |
0.04 |
1.08 |
2 355 116 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
2 355 116 $ |
|
| Before capitalization |
16 301 $ |
1 % |
| After capitalization 16 301 $ + 41 457 $ (average mortgage paid) = |
57 758 $ |
2 % |
| After capitalization and appreciation (PV) |
246 753 $ |
10 % |
| Ratios |
| Price per unit |
= 5 933 000 $ ÷ 31 logements |
191 387 $ |
| Price per room |
= 5 933 000 $ ÷ 138,5 pièces |
42 838 $ |
| Price per room x 4 1/2 |
|
192 769 $ |
| GRM ratio |
5 933 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.38 |
| NRM ratio |
5 933 000 $ ÷
217 698 $ (Net income) |
27.253 |
| Cap. Rate |
217 698 $ (Net income) ÷
5 933 000 $ |
3.67 % |
| DCR ratio |
217 698 $ (Net income) ÷
201 397 $ |
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. |
 |
