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 |
| 2585937 |
28 |
5 304 000 $ |
189 429 $ |
46 122 $ |
207 548 $ |
16.51 |
24.379 |
0.04 |
1.28 |
2 047 210 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 047 210 $ |
|
| Before capitalization |
47 801 $ |
2 % |
| After capitalization 47 801 $ + 42 297 $ (average mortgage paid) = |
90 098 $ |
4 % |
| After capitalization and appreciation (PV) |
259 056 $ |
13 % |
| Ratios |
| Price per unit |
= 5 304 000 $ ÷ 28 logements |
189 429 $ |
| Price per room |
= 5 304 000 $ ÷ 115,0 pièces |
46 122 $ |
| Price per room x 4 1/2 |
|
207 548 $ |
| GRM ratio |
5 304 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.51 |
| NRM ratio |
5 304 000 $ ÷
217 561 $ (Net income) |
24.379 |
| Cap. Rate |
217 561 $ (Net income) ÷
5 304 000 $ |
4.10 % |
| DCR ratio |
217 561 $ (Net income) ÷
169 760 $ |
1.28 |
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. |
 |
