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 |
| 2554653 |
39 |
6 572 000 $ |
168 513 $ |
38 773 $ |
174 478 $ |
17.49 |
27.831 |
0.04 |
1.18 |
2 579 441 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 579 441 $ |
|
| Before capitalization |
35 611 $ |
1 % |
| After capitalization 35 611 $ + 54 420 $ (average mortgage paid) = |
90 031 $ |
3 % |
| After capitalization and appreciation (PV) |
299 380 $ |
12 % |
| Ratios |
| Price per unit |
= 6 572 000 $ ÷ 39 logements |
168 513 $ |
| Price per room |
= 6 572 000 $ ÷ 169,5 pièces |
38 773 $ |
| Price per room x 4 1/2 |
|
174 478 $ |
| GRM ratio |
6 572 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.49 |
| NRM ratio |
6 572 000 $ ÷
236 138 $ (Net income) |
27.831 |
| Cap. Rate |
236 138 $ (Net income) ÷
6 572 000 $ |
3.59 % |
| DCR ratio |
236 138 $ (Net income) ÷
200 526 $ |
1.18 |
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. |
 |
