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 |
| 2585956 |
31 |
5 994 000 $ |
193 355 $ |
45 582 $ |
205 118 $ |
16.34 |
24.050 |
0.04 |
1.31 |
2 338 612 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 338 612 $ |
|
| Before capitalization |
58 638 $ |
3 % |
| After capitalization 58 638 $ + 47 488 $ (average mortgage paid) = |
106 126 $ |
5 % |
| After capitalization and appreciation (PV) |
297 065 $ |
13 % |
| Ratios |
| Price per unit |
= 5 994 000 $ ÷ 31 logements |
193 355 $ |
| Price per room |
= 5 994 000 $ ÷ 131,5 pièces |
45 582 $ |
| Price per room x 4 1/2 |
|
205 118 $ |
| GRM ratio |
5 994 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.34 |
| NRM ratio |
5 994 000 $ ÷
249 230 $ (Net income) |
24.050 |
| Cap. Rate |
249 230 $ (Net income) ÷
5 994 000 $ |
4.16 % |
| DCR ratio |
249 230 $ (Net income) ÷
190 593 $ |
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. |
 |
