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 |
| 2554746 |
33 |
5 748 000 $ |
174 182 $ |
40 622 $ |
182 799 $ |
17.83 |
28.479 |
0.04 |
1.21 |
2 433 874 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 433 874 $ |
|
| Before capitalization |
34 546 $ |
1 % |
| After capitalization 34 546 $ + 44 856 $ (average mortgage paid) = |
79 402 $ |
3 % |
| After capitalization and appreciation (PV) |
262 503 $ |
11 % |
| Ratios |
| Price per unit |
= 5 748 000 $ ÷ 33 logements |
174 182 $ |
| Price per room |
= 5 748 000 $ ÷ 141,5 pièces |
40 622 $ |
| Price per room x 4 1/2 |
|
182 799 $ |
| GRM ratio |
5 748 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.83 |
| NRM ratio |
5 748 000 $ ÷
201 830 $ (Net income) |
28.479 |
| Cap. Rate |
201 830 $ (Net income) ÷
5 748 000 $ |
3.51 % |
| DCR ratio |
201 830 $ (Net income) ÷
167 284 $ |
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. |
 |
