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 |
| 2557956 |
34 |
6 477 000 $ |
190 500 $ |
42 333 $ |
190 500 $ |
18.57 |
29.640 |
0.03 |
1.20 |
2 845 560 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 845 560 $ |
|
| Before capitalization |
36 046 $ |
1 % |
| After capitalization 36 046 $ + 49 435 $ (average mortgage paid) = |
85 481 $ |
3 % |
| After capitalization and appreciation (PV) |
291 804 $ |
10 % |
| Ratios |
| Price per unit |
= 6 477 000 $ ÷ 34 logements |
190 500 $ |
| Price per room |
= 6 477 000 $ ÷ 153,0 pièces |
42 333 $ |
| Price per room x 4 1/2 |
|
190 500 $ |
| GRM ratio |
6 477 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.57 |
| NRM ratio |
6 477 000 $ ÷
218 524 $ (Net income) |
29.640 |
| Cap. Rate |
218 524 $ (Net income) ÷
6 477 000 $ |
3.37 % |
| DCR ratio |
218 524 $ (Net income) ÷
182 478 $ |
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. |
 |
