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 |
| 2554611 |
27 |
5 202 000 $ |
192 667 $ |
41 450 $ |
186 526 $ |
15.76 |
22.298 |
0.04 |
1.24 |
1 429 557 $ |
3 % |
7 % |
18 % |
| Yields of the investment |
| Cashdown |
1 429 557 $ |
|
| Before capitalization |
45 658 $ |
3 % |
| After capitalization 45 658 $ + 51 827 $ (average mortgage paid) = |
97 485 $ |
7 % |
| After capitalization and appreciation (PV) |
263 194 $ |
18 % |
| Ratios |
| Price per unit |
= 5 202 000 $ ÷ 27 logements |
192 667 $ |
| Price per room |
= 5 202 000 $ ÷ 125,5 pièces |
41 450 $ |
| Price per room x 4 1/2 |
|
186 526 $ |
| GRM ratio |
5 202 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.76 |
| NRM ratio |
5 202 000 $ ÷
233 297 $ (Net income) |
22.298 |
| Cap. Rate |
233 297 $ (Net income) ÷
5 202 000 $ |
4.48 % |
| DCR ratio |
233 297 $ (Net income) ÷
187 639 $ |
1.24 |
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. |
 |
