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 |
| 2589752 |
27 |
5 189 000 $ |
192 185 $ |
43 423 $ |
195 402 $ |
15.42 |
22.482 |
0.04 |
1.31 |
1 807 345 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 807 345 $ |
|
| Before capitalization |
55 167 $ |
3 % |
| After capitalization 55 167 $ + 43 763 $ (average mortgage paid) = |
98 930 $ |
5 % |
| After capitalization and appreciation (PV) |
264 225 $ |
15 % |
| Ratios |
| Price per unit |
= 5 189 000 $ ÷ 27 logements |
192 185 $ |
| Price per room |
= 5 189 000 $ ÷ 119,5 pièces |
43 423 $ |
| Price per room x 4 1/2 |
|
195 402 $ |
| GRM ratio |
5 189 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.42 |
| NRM ratio |
5 189 000 $ ÷
230 810 $ (Net income) |
22.482 |
| Cap. Rate |
230 810 $ (Net income) ÷
5 189 000 $ |
4.45 % |
| DCR ratio |
230 810 $ (Net income) ÷
175 644 $ |
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. |
 |
