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 |
| 2532554 |
27 |
5 695 000 $ |
210 926 $ |
42 659 $ |
191 966 $ |
18.39 |
26.638 |
0.04 |
1.14 |
2 216 441 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 216 441 $ |
|
| Before capitalization |
26 770 $ |
1 % |
| After capitalization 26 770 $ + 43 137 $ (average mortgage paid) = |
69 907 $ |
3 % |
| After capitalization and appreciation (PV) |
251 320 $ |
11 % |
| Ratios |
| Price per unit |
= 5 695 000 $ ÷ 27 logements |
210 926 $ |
| Price per room |
= 5 695 000 $ ÷ 133,5 pièces |
42 659 $ |
| Price per room x 4 1/2 |
|
191 966 $ |
| GRM ratio |
5 695 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.39 |
| NRM ratio |
5 695 000 $ ÷
213 793 $ (Net income) |
26.638 |
| Cap. Rate |
213 793 $ (Net income) ÷
5 695 000 $ |
3.75 % |
| DCR ratio |
213 793 $ (Net income) ÷
187 023 $ |
1.14 |
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. |
 |
