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 |
| 2621786 |
30 |
5 684 000 $ |
189 467 $ |
54 133 $ |
243 600 $ |
16.10 |
23.311 |
0.04 |
1.10 |
1 606 606 $ |
1 % |
4 % |
16 % |
| Yields of the investment |
| Cashdown |
1 606 606 $ |
|
| Before capitalization |
21 757 $ |
1 % |
| After capitalization 21 757 $ + 49 135 $ (average mortgage paid) = |
70 892 $ |
4 % |
| After capitalization and appreciation (PV) |
251 954 $ |
16 % |
| Ratios |
| Price per unit |
= 5 684 000 $ ÷ 30 logements |
189 467 $ |
| Price per room |
= 5 684 000 $ ÷ 105,0 pièces |
54 133 $ |
| Price per room x 4 1/2 |
|
243 600 $ |
| GRM ratio |
5 684 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.10 |
| NRM ratio |
5 684 000 $ ÷
243 836 $ (Net income) |
23.311 |
| Cap. Rate |
243 836 $ (Net income) ÷
5 684 000 $ |
4.29 % |
| DCR ratio |
243 836 $ (Net income) ÷
222 079 $ |
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. |
 |
