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 |
| 2526126 |
29 |
5 589 000 $ |
192 724 $ |
45 255 $ |
203 648 $ |
20.19 |
33.116 |
0.03 |
1.21 |
2 996 389 $ |
1 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
2 996 389 $ |
|
| Before capitalization |
28 813 $ |
1 % |
| After capitalization 28 813 $ + 32 281 $ (average mortgage paid) = |
61 094 $ |
2 % |
| After capitalization and appreciation (PV) |
239 130 $ |
8 % |
| Ratios |
| Price per unit |
= 5 589 000 $ ÷ 29 logements |
192 724 $ |
| Price per room |
= 5 589 000 $ ÷ 123,5 pièces |
45 255 $ |
| Price per room x 4 1/2 |
|
203 648 $ |
| GRM ratio |
5 589 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.19 |
| NRM ratio |
5 589 000 $ ÷
168 769 $ (Net income) |
33.116 |
| Cap. Rate |
168 769 $ (Net income) ÷
5 589 000 $ |
3.02 % |
| DCR ratio |
168 769 $ (Net income) ÷
139 956 $ |
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. |
 |
