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 |
| 2526134 |
34 |
6 498 000 $ |
191 118 $ |
39 382 $ |
177 218 $ |
18.41 |
28.614 |
0.03 |
1.19 |
2 946 529 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 946 529 $ |
|
| Before capitalization |
36 303 $ |
1 % |
| After capitalization 36 303 $ + 44 006 $ (average mortgage paid) = |
80 309 $ |
3 % |
| After capitalization and appreciation (PV) |
287 301 $ |
10 % |
| Ratios |
| Price per unit |
= 6 498 000 $ ÷ 34 logements |
191 118 $ |
| Price per room |
= 6 498 000 $ ÷ 165,0 pièces |
39 382 $ |
| Price per room x 4 1/2 |
|
177 218 $ |
| GRM ratio |
6 498 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.41 |
| NRM ratio |
6 498 000 $ ÷
227 092 $ (Net income) |
28.614 |
| Cap. Rate |
227 092 $ (Net income) ÷
6 498 000 $ |
3.49 % |
| DCR ratio |
227 092 $ (Net income) ÷
190 789 $ |
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. |
 |
