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 |
| 2554627 |
28 |
5 507 000 $ |
196 679 $ |
40 793 $ |
183 567 $ |
15.72 |
22.483 |
0.04 |
1.23 |
1 537 306 $ |
3 % |
7 % |
18 % |
| Yields of the investment |
| Cashdown |
1 537 306 $ |
|
| Before capitalization |
46 107 $ |
3 % |
| After capitalization 46 107 $ + 53 951 $ (average mortgage paid) = |
100 058 $ |
7 % |
| After capitalization and appreciation (PV) |
275 482 $ |
18 % |
| Ratios |
| Price per unit |
= 5 507 000 $ ÷ 28 logements |
196 679 $ |
| Price per room |
= 5 507 000 $ ÷ 135,0 pièces |
40 793 $ |
| Price per room x 4 1/2 |
|
183 567 $ |
| GRM ratio |
5 507 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.72 |
| NRM ratio |
5 507 000 $ ÷
244 936 $ (Net income) |
22.483 |
| Cap. Rate |
244 936 $ (Net income) ÷
5 507 000 $ |
4.45 % |
| DCR ratio |
244 936 $ (Net income) ÷
198 830 $ |
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. |
 |
