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 |
| 2616292 |
23 |
4 990 000 $ |
216 957 $ |
56 705 $ |
255 170 $ |
20.10 |
29.625 |
0.03 |
1.13 |
2 176 465 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 176 465 $ |
|
| Before capitalization |
19 749 $ |
1 % |
| After capitalization 19 749 $ + 36 210 $ (average mortgage paid) = |
55 959 $ |
3 % |
| After capitalization and appreciation (PV) |
214 915 $ |
10 % |
| Ratios |
| Price per unit |
= 4 990 000 $ ÷ 23 logements |
216 957 $ |
| Price per room |
= 4 990 000 $ ÷ 88,0 pièces |
56 705 $ |
| Price per room x 4 1/2 |
|
255 170 $ |
| GRM ratio |
4 990 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.10 |
| NRM ratio |
4 990 000 $ ÷
168 437 $ (Net income) |
29.625 |
| Cap. Rate |
168 437 $ (Net income) ÷
4 990 000 $ |
3.38 % |
| DCR ratio |
168 437 $ (Net income) ÷
148 688 $ |
1.13 |
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. |
 |
