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 |
| 2532546 |
29 |
5 070 000 $ |
174 828 $ |
41 053 $ |
184 737 $ |
17.94 |
27.495 |
0.04 |
1.21 |
2 234 914 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 234 914 $ |
|
| Before capitalization |
31 844 $ |
1 % |
| After capitalization 31 844 $ + 35 187 $ (average mortgage paid) = |
67 031 $ |
3 % |
| After capitalization and appreciation (PV) |
228 536 $ |
10 % |
| Ratios |
| Price per unit |
= 5 070 000 $ ÷ 29 logements |
174 828 $ |
| Price per room |
= 5 070 000 $ ÷ 123,5 pièces |
41 053 $ |
| Price per room x 4 1/2 |
|
184 737 $ |
| GRM ratio |
5 070 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.94 |
| NRM ratio |
5 070 000 $ ÷
184 399 $ (Net income) |
27.495 |
| Cap. Rate |
184 399 $ (Net income) ÷
5 070 000 $ |
3.64 % |
| DCR ratio |
184 399 $ (Net income) ÷
152 555 $ |
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. |
 |
