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 |
| 2557955 |
30 |
5 903 000 $ |
196 767 $ |
44 052 $ |
198 235 $ |
18.39 |
28.292 |
0.04 |
1.20 |
2 469 647 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 469 647 $ |
|
| Before capitalization |
34 099 $ |
1 % |
| After capitalization 34 099 $ + 45 896 $ (average mortgage paid) = |
79 995 $ |
3 % |
| After capitalization and appreciation (PV) |
268 033 $ |
11 % |
| Ratios |
| Price per unit |
= 5 903 000 $ ÷ 30 logements |
196 767 $ |
| Price per room |
= 5 903 000 $ ÷ 134,0 pièces |
44 052 $ |
| Price per room x 4 1/2 |
|
198 235 $ |
| GRM ratio |
5 903 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.39 |
| NRM ratio |
5 903 000 $ ÷
208 647 $ (Net income) |
28.292 |
| Cap. Rate |
208 647 $ (Net income) ÷
5 903 000 $ |
3.53 % |
| DCR ratio |
208 647 $ (Net income) ÷
174 548 $ |
1.20 |
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. |
 |
