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 |
| 2585940 |
30 |
5 900 000 $ |
196 667 $ |
47 581 $ |
214 113 $ |
16.71 |
24.101 |
0.04 |
1.31 |
2 329 909 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 329 909 $ |
|
| Before capitalization |
58 456 $ |
3 % |
| After capitalization 58 456 $ + 46 430 $ (average mortgage paid) = |
104 887 $ |
5 % |
| After capitalization and appreciation (PV) |
292 830 $ |
13 % |
| Ratios |
| Price per unit |
= 5 900 000 $ ÷ 30 logements |
196 667 $ |
| Price per room |
= 5 900 000 $ ÷ 124,0 pièces |
47 581 $ |
| Price per room x 4 1/2 |
|
214 113 $ |
| GRM ratio |
5 900 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.71 |
| NRM ratio |
5 900 000 $ ÷
244 805 $ (Net income) |
24.101 |
| Cap. Rate |
244 805 $ (Net income) ÷
5 900 000 $ |
4.15 % |
| DCR ratio |
244 805 $ (Net income) ÷
186 349 $ |
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. |
 |
