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 |
| 2558066 |
33 |
6 172 000 $ |
187 030 $ |
43 010 $ |
193 547 $ |
18.79 |
29.833 |
0.03 |
1.21 |
2 737 811 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 737 811 $ |
|
| Before capitalization |
35 598 $ |
1 % |
| After capitalization 35 598 $ + 47 311 $ (average mortgage paid) = |
82 908 $ |
3 % |
| After capitalization and appreciation (PV) |
279 517 $ |
10 % |
| Ratios |
| Price per unit |
= 6 172 000 $ ÷ 33 logements |
187 030 $ |
| Price per room |
= 6 172 000 $ ÷ 143,5 pièces |
43 010 $ |
| Price per room x 4 1/2 |
|
193 547 $ |
| GRM ratio |
6 172 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.79 |
| NRM ratio |
6 172 000 $ ÷
206 885 $ (Net income) |
29.833 |
| Cap. Rate |
206 885 $ (Net income) ÷
6 172 000 $ |
3.35 % |
| DCR ratio |
206 885 $ (Net income) ÷
171 288 $ |
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. |
 |
