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 |
| 2558079 |
32 |
5 619 000 $ |
175 594 $ |
39 294 $ |
176 822 $ |
17.35 |
26.549 |
0.04 |
1.24 |
2 178 382 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 178 382 $ |
|
| Before capitalization |
40 288 $ |
2 % |
| After capitalization 40 288 $ + 47 331 $ (average mortgage paid) = |
87 619 $ |
4 % |
| After capitalization and appreciation (PV) |
266 612 $ |
12 % |
| Ratios |
| Price per unit |
= 5 619 000 $ ÷ 32 logements |
175 594 $ |
| Price per room |
= 5 619 000 $ ÷ 143,0 pièces |
39 294 $ |
| Price per room x 4 1/2 |
|
176 822 $ |
| GRM ratio |
5 619 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.35 |
| NRM ratio |
5 619 000 $ ÷
211 650 $ (Net income) |
26.549 |
| Cap. Rate |
211 650 $ (Net income) ÷
5 619 000 $ |
3.77 % |
| DCR ratio |
211 650 $ (Net income) ÷
171 363 $ |
1.24 |
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. |
 |
