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 |
| 2554742 |
31 |
5 777 000 $ |
186 355 $ |
43 273 $ |
194 730 $ |
18.50 |
29.498 |
0.03 |
1.17 |
2 480 218 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 480 218 $ |
|
| Before capitalization |
27 870 $ |
1 % |
| After capitalization 27 870 $ + 44 079 $ (average mortgage paid) = |
71 949 $ |
3 % |
| After capitalization and appreciation (PV) |
255 973 $ |
10 % |
| Ratios |
| Price per unit |
= 5 777 000 $ ÷ 31 logements |
186 355 $ |
| Price per room |
= 5 777 000 $ ÷ 133,5 pièces |
43 273 $ |
| Price per room x 4 1/2 |
|
194 730 $ |
| GRM ratio |
5 777 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.50 |
| NRM ratio |
5 777 000 $ ÷
195 841 $ (Net income) |
29.498 |
| Cap. Rate |
195 841 $ (Net income) ÷
5 777 000 $ |
3.39 % |
| DCR ratio |
195 841 $ (Net income) ÷
167 971 $ |
1.17 |
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. |
 |
