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 |
| 2537357 |
28 |
5 528 000 $ |
197 429 $ |
37 605 $ |
169 224 $ |
15.62 |
21.858 |
0.05 |
1.23 |
1 376 032 $ |
3 % |
8 % |
20 % |
| Yields of the investment |
| Cashdown |
1 376 032 $ |
|
| Before capitalization |
46 521 $ |
3 % |
| After capitalization 46 521 $ + 57 005 $ (average mortgage paid) = |
103 526 $ |
8 % |
| After capitalization and appreciation (PV) |
279 619 $ |
20 % |
| Ratios |
| Price per unit |
= 5 528 000 $ ÷ 28 logements |
197 429 $ |
| Price per room |
= 5 528 000 $ ÷ 147,0 pièces |
37 605 $ |
| Price per room x 4 1/2 |
|
169 224 $ |
| GRM ratio |
5 528 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.62 |
| NRM ratio |
5 528 000 $ ÷
252 907 $ (Net income) |
21.858 |
| Cap. Rate |
252 907 $ (Net income) ÷
5 528 000 $ |
4.58 % |
| DCR ratio |
252 907 $ (Net income) ÷
206 385 $ |
1.23 |
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. |
 |
