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 |
| 2585924 |
33 |
5 435 000 $ |
164 697 $ |
48 311 $ |
217 400 $ |
15.35 |
24.444 |
0.04 |
1.36 |
2 300 411 $ |
3 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 300 411 $ |
|
| Before capitalization |
59 006 $ |
3 % |
| After capitalization 59 006 $ + 40 697 $ (average mortgage paid) = |
99 703 $ |
4 % |
| After capitalization and appreciation (PV) |
272 833 $ |
12 % |
| Ratios |
| Price per unit |
= 5 435 000 $ ÷ 33 logements |
164 697 $ |
| Price per room |
= 5 435 000 $ ÷ 112,5 pièces |
48 311 $ |
| Price per room x 4 1/2 |
|
217 400 $ |
| GRM ratio |
5 435 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.35 |
| NRM ratio |
5 435 000 $ ÷
222 344 $ (Net income) |
24.444 |
| Cap. Rate |
222 344 $ (Net income) ÷
5 435 000 $ |
4.09 % |
| DCR ratio |
222 344 $ (Net income) ÷
163 338 $ |
1.36 |
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. |
 |
