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 |
| 2617139 |
27 |
5 288 000 $ |
195 852 $ |
52 356 $ |
235 604 $ |
16.98 |
25.045 |
0.04 |
1.16 |
1 846 583 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 846 583 $ |
|
| Before capitalization |
29 351 $ |
2 % |
| After capitalization 29 351 $ + 43 725 $ (average mortgage paid) = |
73 076 $ |
4 % |
| After capitalization and appreciation (PV) |
241 524 $ |
13 % |
| Ratios |
| Price per unit |
= 5 288 000 $ ÷ 27 logements |
195 852 $ |
| Price per room |
= 5 288 000 $ ÷ 101,0 pièces |
52 356 $ |
| Price per room x 4 1/2 |
|
235 604 $ |
| GRM ratio |
5 288 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.98 |
| NRM ratio |
5 288 000 $ ÷
211 141 $ (Net income) |
25.045 |
| Cap. Rate |
211 141 $ (Net income) ÷
5 288 000 $ |
3.99 % |
| DCR ratio |
211 141 $ (Net income) ÷
181 789 $ |
1.16 |
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. |
 |
