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 |
| 2577358 |
32 |
5 258 000 $ |
164 313 $ |
46 946 $ |
211 259 $ |
16.64 |
27.568 |
0.04 |
1.17 |
2 136 121 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 136 121 $ |
|
| Before capitalization |
28 317 $ |
1 % |
| After capitalization 28 317 $ + 40 467 $ (average mortgage paid) = |
68 784 $ |
3 % |
| After capitalization and appreciation (PV) |
236 276 $ |
11 % |
| Ratios |
| Price per unit |
= 5 258 000 $ ÷ 32 logements |
164 313 $ |
| Price per room |
= 5 258 000 $ ÷ 112,0 pièces |
46 946 $ |
| Price per room x 4 1/2 |
|
211 259 $ |
| GRM ratio |
5 258 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.64 |
| NRM ratio |
5 258 000 $ ÷
190 731 $ (Net income) |
27.568 |
| Cap. Rate |
190 731 $ (Net income) ÷
5 258 000 $ |
3.63 % |
| DCR ratio |
190 731 $ (Net income) ÷
162 414 $ |
1.17 |
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. |
 |
