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 |
| 2571278 |
27 |
5 359 000 $ |
198 481 $ |
45 609 $ |
205 238 $ |
18.86 |
28.177 |
0.04 |
1.16 |
2 201 219 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 201 219 $ |
|
| Before capitalization |
25 622 $ |
1 % |
| After capitalization 25 622 $ + 41 004 $ (average mortgage paid) = |
66 626 $ |
3 % |
| After capitalization and appreciation (PV) |
237 335 $ |
11 % |
| Ratios |
| Price per unit |
= 5 359 000 $ ÷ 27 logements |
198 481 $ |
| Price per room |
= 5 359 000 $ ÷ 117,5 pièces |
45 609 $ |
| Price per room x 4 1/2 |
|
205 238 $ |
| GRM ratio |
5 359 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.86 |
| NRM ratio |
5 359 000 $ ÷
190 191 $ (Net income) |
28.177 |
| Cap. Rate |
190 191 $ (Net income) ÷
5 359 000 $ |
3.55 % |
| DCR ratio |
190 191 $ (Net income) ÷
164 570 $ |
1.16 |
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. |
 |
