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 |
| 2537359 |
28 |
5 833 000 $ |
208 321 $ |
39 952 $ |
179 784 $ |
16.15 |
22.795 |
0.04 |
1.23 |
1 630 935 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 630 935 $ |
|
| Before capitalization |
47 093 $ |
3 % |
| After capitalization 47 093 $ + 57 672 $ (average mortgage paid) = |
104 765 $ |
6 % |
| After capitalization and appreciation (PV) |
290 574 $ |
18 % |
| Ratios |
| Price per unit |
= 5 833 000 $ ÷ 28 logements |
208 321 $ |
| Price per room |
= 5 833 000 $ ÷ 146,0 pièces |
39 952 $ |
| Price per room x 4 1/2 |
|
179 784 $ |
| GRM ratio |
5 833 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.15 |
| NRM ratio |
5 833 000 $ ÷
255 893 $ (Net income) |
22.795 |
| Cap. Rate |
255 893 $ (Net income) ÷
5 833 000 $ |
4.39 % |
| DCR ratio |
255 893 $ (Net income) ÷
208 800 $ |
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. |
 |
