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 |
| 2612375 |
29 |
5 941 000 $ |
204 862 $ |
57 401 $ |
258 304 $ |
18.04 |
26.373 |
0.04 |
1.11 |
2 139 990 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 139 990 $ |
|
| Before capitalization |
22 198 $ |
1 % |
| After capitalization 22 198 $ + 47 573 $ (average mortgage paid) = |
69 771 $ |
3 % |
| After capitalization and appreciation (PV) |
259 020 $ |
12 % |
| Ratios |
| Price per unit |
= 5 941 000 $ ÷ 29 logements |
204 862 $ |
| Price per room |
= 5 941 000 $ ÷ 103,5 pièces |
57 401 $ |
| Price per room x 4 1/2 |
|
258 304 $ |
| GRM ratio |
5 941 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.04 |
| NRM ratio |
5 941 000 $ ÷
225 272 $ (Net income) |
26.373 |
| Cap. Rate |
225 272 $ (Net income) ÷
5 941 000 $ |
3.79 % |
| DCR ratio |
225 272 $ (Net income) ÷
203 074 $ |
1.11 |
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. |
 |
