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 |
| 2577454 |
29 |
5 055 000 $ |
174 310 $ |
51 320 $ |
230 939 $ |
18.11 |
29.855 |
0.03 |
1.19 |
2 326 798 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 326 798 $ |
|
| Before capitalization |
27 133 $ |
1 % |
| After capitalization 27 133 $ + 35 427 $ (average mortgage paid) = |
62 560 $ |
3 % |
| After capitalization and appreciation (PV) |
223 586 $ |
10 % |
| Ratios |
| Price per unit |
= 5 055 000 $ ÷ 29 logements |
174 310 $ |
| Price per room |
= 5 055 000 $ ÷ 98,5 pièces |
51 320 $ |
| Price per room x 4 1/2 |
|
230 939 $ |
| GRM ratio |
5 055 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.11 |
| NRM ratio |
5 055 000 $ ÷
169 321 $ (Net income) |
29.855 |
| Cap. Rate |
169 321 $ (Net income) ÷
5 055 000 $ |
3.35 % |
| DCR ratio |
169 321 $ (Net income) ÷
142 188 $ |
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. |
 |
