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 |
| 2542376 |
30 |
5 998 000 $ |
199 933 $ |
43 151 $ |
194 180 $ |
18.85 |
29.791 |
0.03 |
1.16 |
2 527 007 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 527 007 $ |
|
| Before capitalization |
28 266 $ |
1 % |
| After capitalization 28 266 $ + 47 803 $ (average mortgage paid) = |
76 069 $ |
3 % |
| After capitalization and appreciation (PV) |
267 135 $ |
11 % |
| Ratios |
| Price per unit |
= 5 998 000 $ ÷ 30 logements |
199 933 $ |
| Price per room |
= 5 998 000 $ ÷ 139,0 pièces |
43 151 $ |
| Price per room x 4 1/2 |
|
194 180 $ |
| GRM ratio |
5 998 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.85 |
| NRM ratio |
5 998 000 $ ÷
201 336 $ (Net income) |
29.791 |
| Cap. Rate |
201 336 $ (Net income) ÷
5 998 000 $ |
3.36 % |
| DCR ratio |
201 336 $ (Net income) ÷
173 070 $ |
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. |
 |
