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 |
| 2558090 |
35 |
6 422 000 $ |
183 486 $ |
42 111 $ |
189 502 $ |
18.14 |
27.763 |
0.04 |
1.18 |
2 507 465 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 507 465 $ |
|
| Before capitalization |
34 716 $ |
1 % |
| After capitalization 34 716 $ + 53 335 $ (average mortgage paid) = |
88 051 $ |
4 % |
| After capitalization and appreciation (PV) |
292 624 $ |
12 % |
| Ratios |
| Price per unit |
= 6 422 000 $ ÷ 35 logements |
183 486 $ |
| Price per room |
= 6 422 000 $ ÷ 152,5 pièces |
42 111 $ |
| Price per room x 4 1/2 |
|
189 502 $ |
| GRM ratio |
6 422 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.14 |
| NRM ratio |
6 422 000 $ ÷
231 315 $ (Net income) |
27.763 |
| Cap. Rate |
231 315 $ (Net income) ÷
6 422 000 $ |
3.60 % |
| DCR ratio |
231 315 $ (Net income) ÷
196 600 $ |
1.18 |
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. |
 |
