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 |
| 2594586 |
27 |
5 720 000 $ |
211 852 $ |
49 956 $ |
224 803 $ |
16.22 |
23.436 |
0.04 |
1.30 |
2 127 430 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 127 430 $ |
|
| Before capitalization |
56 727 $ |
3 % |
| After capitalization 56 727 $ + 46 679 $ (average mortgage paid) = |
103 406 $ |
5 % |
| After capitalization and appreciation (PV) |
285 616 $ |
13 % |
| Ratios |
| Price per unit |
= 5 720 000 $ ÷ 27 logements |
211 852 $ |
| Price per room |
= 5 720 000 $ ÷ 114,5 pièces |
49 956 $ |
| Price per room x 4 1/2 |
|
224 803 $ |
| GRM ratio |
5 720 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.22 |
| NRM ratio |
5 720 000 $ ÷
244 073 $ (Net income) |
23.436 |
| Cap. Rate |
244 073 $ (Net income) ÷
5 720 000 $ |
4.27 % |
| DCR ratio |
244 073 $ (Net income) ÷
187 346 $ |
1.30 |
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. |
 |
