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 |
| 2589805 |
27 |
5 414 000 $ |
200 519 $ |
46 077 $ |
207 345 $ |
18.15 |
26.749 |
0.04 |
1.16 |
2 062 252 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 062 252 $ |
|
| Before capitalization |
27 942 $ |
1 % |
| After capitalization 27 942 $ + 43 467 $ (average mortgage paid) = |
71 409 $ |
3 % |
| After capitalization and appreciation (PV) |
243 872 $ |
12 % |
| Ratios |
| Price per unit |
= 5 414 000 $ ÷ 27 logements |
200 519 $ |
| Price per room |
= 5 414 000 $ ÷ 117,5 pièces |
46 077 $ |
| Price per room x 4 1/2 |
|
207 345 $ |
| GRM ratio |
5 414 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.15 |
| NRM ratio |
5 414 000 $ ÷
202 398 $ (Net income) |
26.749 |
| Cap. Rate |
202 398 $ (Net income) ÷
5 414 000 $ |
3.74 % |
| DCR ratio |
202 398 $ (Net income) ÷
174 455 $ |
1.16 |
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. |
 |
