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 |
| 2554744 |
33 |
5 493 000 $ |
166 455 $ |
38 547 $ |
173 463 $ |
17.43 |
27.625 |
0.04 |
1.21 |
2 188 952 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 188 952 $ |
|
| Before capitalization |
34 058 $ |
2 % |
| After capitalization 34 058 $ + 45 515 $ (average mortgage paid) = |
79 573 $ |
4 % |
| After capitalization and appreciation (PV) |
254 551 $ |
12 % |
| Ratios |
| Price per unit |
= 5 493 000 $ ÷ 33 logements |
166 455 $ |
| Price per room |
= 5 493 000 $ ÷ 142,5 pièces |
38 547 $ |
| Price per room x 4 1/2 |
|
173 463 $ |
| GRM ratio |
5 493 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.43 |
| NRM ratio |
5 493 000 $ ÷
198 844 $ (Net income) |
27.625 |
| Cap. Rate |
198 844 $ (Net income) ÷
5 493 000 $ |
3.62 % |
| DCR ratio |
198 844 $ (Net income) ÷
164 786 $ |
1.21 |
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. |
 |
