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 |
| 2526072 |
30 |
5 345 000 $ |
178 167 $ |
36 862 $ |
165 879 $ |
17.17 |
26.473 |
0.04 |
1.19 |
2 167 755 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 167 755 $ |
|
| Before capitalization |
31 529 $ |
1 % |
| After capitalization 31 529 $ + 39 297 $ (average mortgage paid) = |
70 826 $ |
3 % |
| After capitalization and appreciation (PV) |
241 089 $ |
11 % |
| Ratios |
| Price per unit |
= 5 345 000 $ ÷ 30 logements |
178 167 $ |
| Price per room |
= 5 345 000 $ ÷ 145,0 pièces |
36 862 $ |
| Price per room x 4 1/2 |
|
165 879 $ |
| GRM ratio |
5 345 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.17 |
| NRM ratio |
5 345 000 $ ÷
201 902 $ (Net income) |
26.473 |
| Cap. Rate |
201 902 $ (Net income) ÷
5 345 000 $ |
3.78 % |
| DCR ratio |
201 902 $ (Net income) ÷
170 373 $ |
1.19 |
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. |
 |
