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 |
| 2532556 |
29 |
5 645 000 $ |
194 655 $ |
43 591 $ |
196 158 $ |
17.86 |
26.651 |
0.04 |
1.18 |
2 319 490 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 319 490 $ |
|
| Before capitalization |
33 038 $ |
1 % |
| After capitalization 33 038 $ + 41 234 $ (average mortgage paid) = |
74 272 $ |
3 % |
| After capitalization and appreciation (PV) |
254 093 $ |
11 % |
| Ratios |
| Price per unit |
= 5 645 000 $ ÷ 29 logements |
194 655 $ |
| Price per room |
= 5 645 000 $ ÷ 129,5 pièces |
43 591 $ |
| Price per room x 4 1/2 |
|
196 158 $ |
| GRM ratio |
5 645 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.86 |
| NRM ratio |
5 645 000 $ ÷
211 812 $ (Net income) |
26.651 |
| Cap. Rate |
211 812 $ (Net income) ÷
5 645 000 $ |
3.75 % |
| DCR ratio |
211 812 $ (Net income) ÷
178 774 $ |
1.18 |
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. |
 |
