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 |
| 2526065 |
27 |
5 194 000 $ |
192 370 $ |
40 420 $ |
181 891 $ |
19.34 |
29.321 |
0.03 |
1.15 |
2 341 638 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 341 638 $ |
|
| Before capitalization |
23 677 $ |
1 % |
| After capitalization 23 677 $ + 35 397 $ (average mortgage paid) = |
59 074 $ |
3 % |
| After capitalization and appreciation (PV) |
224 528 $ |
10 % |
| Ratios |
| Price per unit |
= 5 194 000 $ ÷ 27 logements |
192 370 $ |
| Price per room |
= 5 194 000 $ ÷ 128,5 pièces |
40 420 $ |
| Price per room x 4 1/2 |
|
181 891 $ |
| GRM ratio |
5 194 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.34 |
| NRM ratio |
5 194 000 $ ÷
177 144 $ (Net income) |
29.321 |
| Cap. Rate |
177 144 $ (Net income) ÷
5 194 000 $ |
3.41 % |
| DCR ratio |
177 144 $ (Net income) ÷
153 467 $ |
1.15 |
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. |
 |
