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 |
| 2577333 |
29 |
4 430 000 $ |
152 759 $ |
44 975 $ |
202 386 $ |
17.19 |
29.319 |
0.03 |
1.19 |
1 984 093 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 984 093 $ |
|
| Before capitalization |
23 669 $ |
1 % |
| After capitalization 23 669 $ + 31 750 $ (average mortgage paid) = |
55 418 $ |
3 % |
| After capitalization and appreciation (PV) |
196 535 $ |
10 % |
| Ratios |
| Price per unit |
= 4 430 000 $ ÷ 29 logements |
152 759 $ |
| Price per room |
= 4 430 000 $ ÷ 98,5 pièces |
44 975 $ |
| Price per room x 4 1/2 |
|
202 386 $ |
| GRM ratio |
4 430 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.19 |
| NRM ratio |
4 430 000 $ ÷
151 096 $ (Net income) |
29.319 |
| Cap. Rate |
151 096 $ (Net income) ÷
4 430 000 $ |
3.41 % |
| DCR ratio |
151 096 $ (Net income) ÷
127 427 $ |
1.19 |
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. |
 |
