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 |
| 2577500 |
35 |
5 748 000 $ |
164 229 $ |
45 082 $ |
202 871 $ |
15.92 |
26.202 |
0.04 |
1.21 |
2 265 874 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 265 874 $ |
|
| Before capitalization |
38 579 $ |
2 % |
| After capitalization 38 579 $ + 45 046 $ (average mortgage paid) = |
83 625 $ |
4 % |
| After capitalization and appreciation (PV) |
266 727 $ |
12 % |
| Ratios |
| Price per unit |
= 5 748 000 $ ÷ 35 logements |
164 229 $ |
| Price per room |
= 5 748 000 $ ÷ 127,5 pièces |
45 082 $ |
| Price per room x 4 1/2 |
|
202 871 $ |
| GRM ratio |
5 748 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.92 |
| NRM ratio |
5 748 000 $ ÷
219 372 $ (Net income) |
26.202 |
| Cap. Rate |
219 372 $ (Net income) ÷
5 748 000 $ |
3.82 % |
| DCR ratio |
219 372 $ (Net income) ÷
180 792 $ |
1.21 |
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. |
 |
