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 |
| 2577390 |
32 |
5 533 000 $ |
172 906 $ |
39 806 $ |
179 126 $ |
16.71 |
25.428 |
0.04 |
1.18 |
1 992 887 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 992 887 $ |
|
| Before capitalization |
33 422 $ |
2 % |
| After capitalization 33 422 $ + 45 887 $ (average mortgage paid) = |
79 310 $ |
4 % |
| After capitalization and appreciation (PV) |
255 562 $ |
13 % |
| Ratios |
| Price per unit |
= 5 533 000 $ ÷ 32 logements |
172 906 $ |
| Price per room |
= 5 533 000 $ ÷ 139,0 pièces |
39 806 $ |
| Price per room x 4 1/2 |
|
179 126 $ |
| GRM ratio |
5 533 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.71 |
| NRM ratio |
5 533 000 $ ÷
217 591 $ (Net income) |
25.428 |
| Cap. Rate |
217 591 $ (Net income) ÷
5 533 000 $ |
3.93 % |
| DCR ratio |
217 591 $ (Net income) ÷
184 168 $ |
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. |
 |
