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 |
| 2532569 |
32 |
6 570 000 $ |
205 313 $ |
43 510 $ |
195 795 $ |
19.04 |
27.972 |
0.04 |
1.13 |
2 721 052 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 721 052 $ |
|
| Before capitalization |
27 651 $ |
1 % |
| After capitalization 27 651 $ + 47 797 $ (average mortgage paid) = |
75 449 $ |
3 % |
| After capitalization and appreciation (PV) |
284 734 $ |
10 % |
| Ratios |
| Price per unit |
= 6 570 000 $ ÷ 32 logements |
205 313 $ |
| Price per room |
= 6 570 000 $ ÷ 151,0 pièces |
43 510 $ |
| Price per room x 4 1/2 |
|
195 795 $ |
| GRM ratio |
6 570 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.04 |
| NRM ratio |
6 570 000 $ ÷
234 880 $ (Net income) |
27.972 |
| Cap. Rate |
234 880 $ (Net income) ÷
6 570 000 $ |
3.58 % |
| DCR ratio |
234 880 $ (Net income) ÷
207 229 $ |
1.13 |
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. |
 |
