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 |
| 2577353 |
32 |
5 290 000 $ |
165 313 $ |
46 000 $ |
207 000 $ |
16.69 |
27.132 |
0.04 |
1.23 |
2 250 419 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 250 419 $ |
|
| Before capitalization |
36 827 $ |
2 % |
| After capitalization 36 827 $ + 39 404 $ (average mortgage paid) = |
76 231 $ |
3 % |
| After capitalization and appreciation (PV) |
244 742 $ |
11 % |
| Ratios |
| Price per unit |
= 5 290 000 $ ÷ 32 logements |
165 313 $ |
| Price per room |
= 5 290 000 $ ÷ 115,0 pièces |
46 000 $ |
| Price per room x 4 1/2 |
|
207 000 $ |
| GRM ratio |
5 290 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.69 |
| NRM ratio |
5 290 000 $ ÷
194 975 $ (Net income) |
27.132 |
| Cap. Rate |
194 975 $ (Net income) ÷
5 290 000 $ |
3.69 % |
| DCR ratio |
194 975 $ (Net income) ÷
158 147 $ |
1.23 |
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. |
 |
