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 |
| 2542387 |
27 |
5 577 000 $ |
206 556 $ |
39 694 $ |
178 623 $ |
15.45 |
21.871 |
0.05 |
1.22 |
1 381 237 $ |
3 % |
8 % |
20 % |
| Yields of the investment |
| Cashdown |
1 381 237 $ |
|
| Before capitalization |
46 621 $ |
3 % |
| After capitalization 46 621 $ + 57 555 $ (average mortgage paid) = |
104 176 $ |
8 % |
| After capitalization and appreciation (PV) |
281 830 $ |
20 % |
| Ratios |
| Price per unit |
= 5 577 000 $ ÷ 27 logements |
206 556 $ |
| Price per room |
= 5 577 000 $ ÷ 140,5 pièces |
39 694 $ |
| Price per room x 4 1/2 |
|
178 623 $ |
| GRM ratio |
5 577 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.45 |
| NRM ratio |
5 577 000 $ ÷
254 999 $ (Net income) |
21.871 |
| Cap. Rate |
254 999 $ (Net income) ÷
5 577 000 $ |
4.57 % |
| DCR ratio |
254 999 $ (Net income) ÷
208 378 $ |
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. |
 |
