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 |
| 2554734 |
27 |
5 457 000 $ |
202 111 $ |
43 831 $ |
197 241 $ |
16.18 |
23.095 |
0.04 |
1.24 |
1 674 478 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 674 478 $ |
|
| Before capitalization |
46 146 $ |
3 % |
| After capitalization 46 146 $ + 51 168 $ (average mortgage paid) = |
97 314 $ |
6 % |
| After capitalization and appreciation (PV) |
271 145 $ |
16 % |
| Ratios |
| Price per unit |
= 5 457 000 $ ÷ 27 logements |
202 111 $ |
| Price per room |
= 5 457 000 $ ÷ 124,5 pièces |
43 831 $ |
| Price per room x 4 1/2 |
|
197 241 $ |
| GRM ratio |
5 457 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.18 |
| NRM ratio |
5 457 000 $ ÷
236 283 $ (Net income) |
23.095 |
| Cap. Rate |
236 283 $ (Net income) ÷
5 457 000 $ |
4.33 % |
| DCR ratio |
236 283 $ (Net income) ÷
190 137 $ |
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. |
 |
