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 |
| 2597334 |
19 |
5 558 000 $ |
292 526 $ |
72 654 $ |
326 941 $ |
19.58 |
27.957 |
0.04 |
1.15 |
2 341 944 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 341 944 $ |
|
| Before capitalization |
25 426 $ |
1 % |
| After capitalization 25 426 $ + 36 632 $ (average mortgage paid) = |
62 059 $ |
3 % |
| After capitalization and appreciation (PV) |
239 108 $ |
10 % |
| Ratios |
| Price per unit |
= 5 558 000 $ ÷ 19 logements |
292 526 $ |
| Price per room |
= 5 558 000 $ ÷ 76,5 pièces |
72 654 $ |
| Price per room x 4 1/2 |
|
326 941 $ |
| GRM ratio |
5 558 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.58 |
| NRM ratio |
5 558 000 $ ÷
198 802 $ (Net income) |
27.957 |
| Cap. Rate |
198 802 $ (Net income) ÷
5 558 000 $ |
3.58 % |
| DCR ratio |
198 802 $ (Net income) ÷
173 377 $ |
1.15 |
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. |
 |
