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 |
| 2585930 |
34 |
5 754 000 $ |
169 235 $ |
48 763 $ |
219 432 $ |
17.47 |
29.008 |
0.03 |
1.19 |
2 564 021 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 564 021 $ |
|
| Before capitalization |
31 964 $ |
1 % |
| After capitalization 31 964 $ + 41 459 $ (average mortgage paid) = |
73 422 $ |
3 % |
| After capitalization and appreciation (PV) |
256 715 $ |
10 % |
| Ratios |
| Price per unit |
= 5 754 000 $ ÷ 34 logements |
169 235 $ |
| Price per room |
= 5 754 000 $ ÷ 118,0 pièces |
48 763 $ |
| Price per room x 4 1/2 |
|
219 432 $ |
| GRM ratio |
5 754 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.47 |
| NRM ratio |
5 754 000 $ ÷
198 358 $ (Net income) |
29.008 |
| Cap. Rate |
198 358 $ (Net income) ÷
5 754 000 $ |
3.45 % |
| DCR ratio |
198 358 $ (Net income) ÷
166 393 $ |
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. |
 |
