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 |
| 2591364 |
30 |
5 865 000 $ |
195 500 $ |
47 298 $ |
212 843 $ |
16.21 |
23.202 |
0.04 |
1.31 |
2 166 858 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 166 858 $ |
|
| Before capitalization |
59 973 $ |
3 % |
| After capitalization 59 973 $ + 48 040 $ (average mortgage paid) = |
108 014 $ |
5 % |
| After capitalization and appreciation (PV) |
294 842 $ |
14 % |
| Ratios |
| Price per unit |
= 5 865 000 $ ÷ 30 logements |
195 500 $ |
| Price per room |
= 5 865 000 $ ÷ 124,0 pièces |
47 298 $ |
| Price per room x 4 1/2 |
|
212 843 $ |
| GRM ratio |
5 865 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.21 |
| NRM ratio |
5 865 000 $ ÷
252 783 $ (Net income) |
23.202 |
| Cap. Rate |
252 783 $ (Net income) ÷
5 865 000 $ |
4.31 % |
| DCR ratio |
252 783 $ (Net income) ÷
192 810 $ |
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. |
 |
