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 |
| 2526115 |
28 |
4 999 000 $ |
178 536 $ |
39 675 $ |
178 536 $ |
17.03 |
26.319 |
0.04 |
1.23 |
2 126 343 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 126 343 $ |
|
| Before capitalization |
36 011 $ |
2 % |
| After capitalization 36 011 $ + 35 504 $ (average mortgage paid) = |
71 515 $ |
3 % |
| After capitalization and appreciation (PV) |
230 757 $ |
11 % |
| Ratios |
| Price per unit |
= 4 999 000 $ ÷ 28 logements |
178 536 $ |
| Price per room |
= 4 999 000 $ ÷ 126,0 pièces |
39 675 $ |
| Price per room x 4 1/2 |
|
178 536 $ |
| GRM ratio |
4 999 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.03 |
| NRM ratio |
4 999 000 $ ÷
189 940 $ (Net income) |
26.319 |
| Cap. Rate |
189 940 $ (Net income) ÷
4 999 000 $ |
3.80 % |
| DCR ratio |
189 940 $ (Net income) ÷
153 928 $ |
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. |
 |
