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 |
| 2526085 |
35 |
6 689 000 $ |
191 114 $ |
41 163 $ |
185 234 $ |
19.59 |
31.165 |
0.03 |
1.17 |
3 276 976 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
3 276 976 $ |
|
| Before capitalization |
30 765 $ |
1 % |
| After capitalization 30 765 $ + 42 409 $ (average mortgage paid) = |
73 174 $ |
2 % |
| After capitalization and appreciation (PV) |
286 251 $ |
9 % |
| Ratios |
| Price per unit |
= 6 689 000 $ ÷ 35 logements |
191 114 $ |
| Price per room |
= 6 689 000 $ ÷ 162,5 pièces |
41 163 $ |
| Price per room x 4 1/2 |
|
185 234 $ |
| GRM ratio |
6 689 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.59 |
| NRM ratio |
6 689 000 $ ÷
214 630 $ (Net income) |
31.165 |
| Cap. Rate |
214 630 $ (Net income) ÷
6 689 000 $ |
3.21 % |
| DCR ratio |
214 630 $ (Net income) ÷
183 866 $ |
1.17 |
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. |
 |
