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 |
| 2612263 |
26 |
5 821 000 $ |
223 885 $ |
60 010 $ |
270 046 $ |
17.99 |
25.970 |
0.04 |
1.10 |
2 041 809 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 041 809 $ |
|
| Before capitalization |
21 238 $ |
1 % |
| After capitalization 21 238 $ + 46 901 $ (average mortgage paid) = |
68 140 $ |
3 % |
| After capitalization and appreciation (PV) |
253 566 $ |
12 % |
| Ratios |
| Price per unit |
= 5 821 000 $ ÷ 26 logements |
223 885 $ |
| Price per room |
= 5 821 000 $ ÷ 97,0 pièces |
60 010 $ |
| Price per room x 4 1/2 |
|
270 046 $ |
| GRM ratio |
5 821 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.99 |
| NRM ratio |
5 821 000 $ ÷
224 141 $ (Net income) |
25.970 |
| Cap. Rate |
224 141 $ (Net income) ÷
5 821 000 $ |
3.85 % |
| DCR ratio |
224 141 $ (Net income) ÷
202 903 $ |
1.10 |
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. |
 |
