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 |
| 2554725 |
28 |
5 344 000 $ |
190 857 $ |
42 752 $ |
192 384 $ |
18.03 |
27.918 |
0.04 |
1.23 |
2 277 608 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 277 608 $ |
|
| Before capitalization |
36 358 $ |
2 % |
| After capitalization 36 358 $ + 41 479 $ (average mortgage paid) = |
77 837 $ |
3 % |
| After capitalization and appreciation (PV) |
248 068 $ |
11 % |
| Ratios |
| Price per unit |
= 5 344 000 $ ÷ 28 logements |
190 857 $ |
| Price per room |
= 5 344 000 $ ÷ 125,0 pièces |
42 752 $ |
| Price per room x 4 1/2 |
|
192 384 $ |
| GRM ratio |
5 344 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.03 |
| NRM ratio |
5 344 000 $ ÷
191 415 $ (Net income) |
27.918 |
| Cap. Rate |
191 415 $ (Net income) ÷
5 344 000 $ |
3.58 % |
| DCR ratio |
191 415 $ (Net income) ÷
155 057 $ |
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. |
 |
