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 |
| 2526124 |
29 |
5 044 000 $ |
173 931 $ |
40 191 $ |
180 861 $ |
18.01 |
29.170 |
0.03 |
1.21 |
2 379 045 $ |
1 % |
3 % |
9 % |
| Yields of the investment |
| Cashdown |
2 379 045 $ |
|
| Before capitalization |
29 603 $ |
1 % |
| After capitalization 29 603 $ + 33 056 $ (average mortgage paid) = |
62 659 $ |
3 % |
| After capitalization and appreciation (PV) |
223 335 $ |
9 % |
| Ratios |
| Price per unit |
= 5 044 000 $ ÷ 29 logements |
173 931 $ |
| Price per room |
= 5 044 000 $ ÷ 125,5 pièces |
40 191 $ |
| Price per room x 4 1/2 |
|
180 861 $ |
| GRM ratio |
5 044 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.01 |
| NRM ratio |
5 044 000 $ ÷
172 917 $ (Net income) |
29.170 |
| Cap. Rate |
172 917 $ (Net income) ÷
5 044 000 $ |
3.43 % |
| DCR ratio |
172 917 $ (Net income) ÷
143 314 $ |
1.21 |
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. |
 |
