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 |
| 2584957 |
35 |
5 709 000 $ |
163 114 $ |
44 776 $ |
201 494 $ |
15.11 |
24.291 |
0.04 |
1.31 |
2 258 379 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 258 379 $ |
|
| Before capitalization |
55 910 $ |
2 % |
| After capitalization 55 910 $ + 44 629 $ (average mortgage paid) = |
100 539 $ |
4 % |
| After capitalization and appreciation (PV) |
282 399 $ |
13 % |
| Ratios |
| Price per unit |
= 5 709 000 $ ÷ 35 logements |
163 114 $ |
| Price per room |
= 5 709 000 $ ÷ 127,5 pièces |
44 776 $ |
| Price per room x 4 1/2 |
|
201 494 $ |
| GRM ratio |
5 709 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.11 |
| NRM ratio |
5 709 000 $ ÷
235 027 $ (Net income) |
24.291 |
| Cap. Rate |
235 027 $ (Net income) ÷
5 709 000 $ |
4.12 % |
| DCR ratio |
235 027 $ (Net income) ÷
179 117 $ |
1.31 |
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. |
 |
