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 |
| 2554775 |
39 |
6 827 000 $ |
175 051 $ |
40 516 $ |
182 323 $ |
17.83 |
28.550 |
0.04 |
1.18 |
2 824 362 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 824 362 $ |
|
| Before capitalization |
36 098 $ |
1 % |
| After capitalization 36 098 $ + 53 761 $ (average mortgage paid) = |
89 860 $ |
3 % |
| After capitalization and appreciation (PV) |
307 333 $ |
11 % |
| Ratios |
| Price per unit |
= 6 827 000 $ ÷ 39 logements |
175 051 $ |
| Price per room |
= 6 827 000 $ ÷ 168,5 pièces |
40 516 $ |
| Price per room x 4 1/2 |
|
182 323 $ |
| GRM ratio |
6 827 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.83 |
| NRM ratio |
6 827 000 $ ÷
239 124 $ (Net income) |
28.550 |
| Cap. Rate |
239 124 $ (Net income) ÷
6 827 000 $ |
3.50 % |
| DCR ratio |
239 124 $ (Net income) ÷
203 026 $ |
1.18 |
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. |
 |
