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 |
| 2616291 |
19 |
5 498 000 $ |
289 368 $ |
74 297 $ |
334 338 $ |
18.95 |
26.894 |
0.04 |
1.14 |
2 178 428 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 178 428 $ |
|
| Before capitalization |
25 671 $ |
1 % |
| After capitalization 25 671 $ + 37 852 $ (average mortgage paid) = |
63 523 $ |
3 % |
| After capitalization and appreciation (PV) |
238 662 $ |
11 % |
| Ratios |
| Price per unit |
= 5 498 000 $ ÷ 19 logements |
289 368 $ |
| Price per room |
= 5 498 000 $ ÷ 74,0 pièces |
74 297 $ |
| Price per room x 4 1/2 |
|
334 338 $ |
| GRM ratio |
5 498 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.95 |
| NRM ratio |
5 498 000 $ ÷
204 434 $ (Net income) |
26.894 |
| Cap. Rate |
204 434 $ (Net income) ÷
5 498 000 $ |
3.72 % |
| DCR ratio |
204 434 $ (Net income) ÷
178 762 $ |
1.14 |
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. |
 |
