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 |
| 2537350 |
27 |
5 878 000 $ |
217 704 $ |
44 700 $ |
201 148 $ |
16.39 |
22.948 |
0.04 |
1.22 |
1 669 314 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 669 314 $ |
|
| Before capitalization |
46 672 $ |
3 % |
| After capitalization 46 672 $ + 57 857 $ (average mortgage paid) = |
104 529 $ |
6 % |
| After capitalization and appreciation (PV) |
291 771 $ |
17 % |
| Ratios |
| Price per unit |
= 5 878 000 $ ÷ 27 logements |
217 704 $ |
| Price per room |
= 5 878 000 $ ÷ 131,5 pièces |
44 700 $ |
| Price per room x 4 1/2 |
|
201 148 $ |
| GRM ratio |
5 878 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.39 |
| NRM ratio |
5 878 000 $ ÷
256 142 $ (Net income) |
22.948 |
| Cap. Rate |
256 142 $ (Net income) ÷
5 878 000 $ |
4.36 % |
| DCR ratio |
256 142 $ (Net income) ÷
209 470 $ |
1.22 |
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. |
 |
