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 |
| 2557945 |
29 |
5 598 000 $ |
193 034 $ |
44 964 $ |
202 337 $ |
18.61 |
28.415 |
0.04 |
1.21 |
2 361 898 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 361 898 $ |
|
| Before capitalization |
33 651 $ |
1 % |
| After capitalization 33 651 $ + 43 771 $ (average mortgage paid) = |
77 422 $ |
3 % |
| After capitalization and appreciation (PV) |
255 746 $ |
11 % |
| Ratios |
| Price per unit |
= 5 598 000 $ ÷ 29 logements |
193 034 $ |
| Price per room |
= 5 598 000 $ ÷ 124,5 pièces |
44 964 $ |
| Price per room x 4 1/2 |
|
202 337 $ |
| GRM ratio |
5 598 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.61 |
| NRM ratio |
5 598 000 $ ÷
197 008 $ (Net income) |
28.415 |
| Cap. Rate |
197 008 $ (Net income) ÷
5 598 000 $ |
3.52 % |
| DCR ratio |
197 008 $ (Net income) ÷
163 358 $ |
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. |
 |
