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 |
| 2583735 |
27 |
4 973 000 $ |
184 185 $ |
41 270 $ |
185 714 $ |
16.25 |
24.143 |
0.04 |
1.21 |
1 707 455 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 707 455 $ |
|
| Before capitalization |
36 091 $ |
2 % |
| After capitalization 36 091 $ + 42 329 $ (average mortgage paid) = |
78 420 $ |
5 % |
| After capitalization and appreciation (PV) |
236 834 $ |
14 % |
| Ratios |
| Price per unit |
= 4 973 000 $ ÷ 27 logements |
184 185 $ |
| Price per room |
= 4 973 000 $ ÷ 120,5 pièces |
41 270 $ |
| Price per room x 4 1/2 |
|
185 714 $ |
| GRM ratio |
4 973 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.25 |
| NRM ratio |
4 973 000 $ ÷
205 978 $ (Net income) |
24.143 |
| Cap. Rate |
205 978 $ (Net income) ÷
4 973 000 $ |
4.14 % |
| DCR ratio |
205 978 $ (Net income) ÷
169 887 $ |
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. |
 |
