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 |
| 2586034 |
33 |
5 660 000 $ |
171 515 $ |
51 222 $ |
230 498 $ |
17.92 |
29.186 |
0.03 |
1.20 |
2 555 318 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 555 318 $ |
|
| Before capitalization |
31 782 $ |
1 % |
| After capitalization 31 782 $ + 40 401 $ (average mortgage paid) = |
72 183 $ |
3 % |
| After capitalization and appreciation (PV) |
252 481 $ |
10 % |
| Ratios |
| Price per unit |
= 5 660 000 $ ÷ 33 logements |
171 515 $ |
| Price per room |
= 5 660 000 $ ÷ 110,5 pièces |
51 222 $ |
| Price per room x 4 1/2 |
|
230 498 $ |
| GRM ratio |
5 660 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.92 |
| NRM ratio |
5 660 000 $ ÷
193 932 $ (Net income) |
29.186 |
| Cap. Rate |
193 932 $ (Net income) ÷
5 660 000 $ |
3.43 % |
| DCR ratio |
193 932 $ (Net income) ÷
162 150 $ |
1.20 |
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. |
 |
