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 |
| 2621785 |
30 |
5 536 000 $ |
184 533 $ |
54 812 $ |
246 653 $ |
16.33 |
23.930 |
0.04 |
1.10 |
1 725 479 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 725 479 $ |
|
| Before capitalization |
21 154 $ |
1 % |
| After capitalization 21 154 $ + 45 209 $ (average mortgage paid) = |
66 363 $ |
4 % |
| After capitalization and appreciation (PV) |
242 711 $ |
14 % |
| Ratios |
| Price per unit |
= 5 536 000 $ ÷ 30 logements |
184 533 $ |
| Price per room |
= 5 536 000 $ ÷ 101,0 pièces |
54 812 $ |
| Price per room x 4 1/2 |
|
246 653 $ |
| GRM ratio |
5 536 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.33 |
| NRM ratio |
5 536 000 $ ÷
231 345 $ (Net income) |
23.930 |
| Cap. Rate |
231 345 $ (Net income) ÷
5 536 000 $ |
4.18 % |
| DCR ratio |
231 345 $ (Net income) ÷
210 191 $ |
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. |
 |
