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 |
| 2542385 |
33 |
6 269 000 $ |
189 970 $ |
43 993 $ |
197 968 $ |
18.89 |
29.501 |
0.03 |
1.21 |
2 763 205 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 763 205 $ |
|
| Before capitalization |
37 344 $ |
1 % |
| After capitalization 37 344 $ + 48 380 $ (average mortgage paid) = |
85 723 $ |
3 % |
| After capitalization and appreciation (PV) |
285 422 $ |
10 % |
| Ratios |
| Price per unit |
= 6 269 000 $ ÷ 33 logements |
189 970 $ |
| Price per room |
= 6 269 000 $ ÷ 142,5 pièces |
43 993 $ |
| Price per room x 4 1/2 |
|
197 968 $ |
| GRM ratio |
6 269 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.89 |
| NRM ratio |
6 269 000 $ ÷
212 501 $ (Net income) |
29.501 |
| Cap. Rate |
212 501 $ (Net income) ÷
6 269 000 $ |
3.39 % |
| DCR ratio |
212 501 $ (Net income) ÷
175 158 $ |
1.21 |
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. |
 |
