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 |
| 2532673 |
27 |
5 020 000 $ |
185 926 $ |
37 603 $ |
169 213 $ |
17.42 |
25.669 |
0.04 |
1.14 |
1 813 859 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 813 859 $ |
|
| Before capitalization |
23 294 $ |
1 % |
| After capitalization 23 294 $ + 39 735 $ (average mortgage paid) = |
63 030 $ |
3 % |
| After capitalization and appreciation (PV) |
222 941 $ |
12 % |
| Ratios |
| Price per unit |
= 5 020 000 $ ÷ 27 logements |
185 926 $ |
| Price per room |
= 5 020 000 $ ÷ 133,5 pièces |
37 603 $ |
| Price per room x 4 1/2 |
|
169 213 $ |
| GRM ratio |
5 020 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.42 |
| NRM ratio |
5 020 000 $ ÷
195 568 $ (Net income) |
25.669 |
| Cap. Rate |
195 568 $ (Net income) ÷
5 020 000 $ |
3.90 % |
| DCR ratio |
195 568 $ (Net income) ÷
172 273 $ |
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. |
 |
