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 |
| 2526060 |
28 |
5 544 000 $ |
198 000 $ |
44 710 $ |
201 194 $ |
19.10 |
29.840 |
0.03 |
1.23 |
2 743 687 $ |
1 % |
3 % |
9 % |
| Yields of the investment |
| Cashdown |
2 743 687 $ |
|
| Before capitalization |
35 220 $ |
1 % |
| After capitalization 35 220 $ + 34 729 $ (average mortgage paid) = |
69 950 $ |
3 % |
| After capitalization and appreciation (PV) |
246 553 $ |
9 % |
| Ratios |
| Price per unit |
= 5 544 000 $ ÷ 28 logements |
198 000 $ |
| Price per room |
= 5 544 000 $ ÷ 124,0 pièces |
44 710 $ |
| Price per room x 4 1/2 |
|
201 194 $ |
| GRM ratio |
5 544 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.10 |
| NRM ratio |
5 544 000 $ ÷
185 792 $ (Net income) |
29.840 |
| Cap. Rate |
185 792 $ (Net income) ÷
5 544 000 $ |
3.35 % |
| DCR ratio |
185 792 $ (Net income) ÷
150 572 $ |
1.23 |
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. |
 |
