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 |
| 2554772 |
35 |
5 998 000 $ |
171 371 $ |
39 854 $ |
179 342 $ |
17.24 |
26.509 |
0.04 |
1.17 |
2 203 528 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 203 528 $ |
|
| Before capitalization |
33 664 $ |
2 % |
| After capitalization 33 664 $ + 50 881 $ (average mortgage paid) = |
84 545 $ |
4 % |
| After capitalization and appreciation (PV) |
275 611 $ |
13 % |
| Ratios |
| Price per unit |
= 5 998 000 $ ÷ 35 logements |
171 371 $ |
| Price per room |
= 5 998 000 $ ÷ 150,5 pièces |
39 854 $ |
| Price per room x 4 1/2 |
|
179 342 $ |
| GRM ratio |
5 998 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.24 |
| NRM ratio |
5 998 000 $ ÷
226 261 $ (Net income) |
26.509 |
| Cap. Rate |
226 261 $ (Net income) ÷
5 998 000 $ |
3.77 % |
| DCR ratio |
226 261 $ (Net income) ÷
192 597 $ |
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. |
 |
