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 |
| 2577506 |
38 |
5 744 000 $ |
151 158 $ |
40 451 $ |
182 028 $ |
16.13 |
26.836 |
0.04 |
1.19 |
2 298 202 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 298 202 $ |
|
| Before capitalization |
34 916 $ |
2 % |
| After capitalization 34 916 $ + 44 631 $ (average mortgage paid) = |
79 547 $ |
3 % |
| After capitalization and appreciation (PV) |
262 521 $ |
11 % |
| Ratios |
| Price per unit |
= 5 744 000 $ ÷ 38 logements |
151 158 $ |
| Price per room |
= 5 744 000 $ ÷ 142,0 pièces |
40 451 $ |
| Price per room x 4 1/2 |
|
182 028 $ |
| GRM ratio |
5 744 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.13 |
| NRM ratio |
5 744 000 $ ÷
214 043 $ (Net income) |
26.836 |
| Cap. Rate |
214 043 $ (Net income) ÷
5 744 000 $ |
3.73 % |
| DCR ratio |
214 043 $ (Net income) ÷
179 128 $ |
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. |
 |
