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 |
| 2542384 |
33 |
5 594 000 $ |
169 515 $ |
39 256 $ |
176 653 $ |
18.02 |
28.794 |
0.03 |
1.21 |
2 381 829 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 381 829 $ |
|
| Before capitalization |
33 856 $ |
1 % |
| After capitalization 33 856 $ + 44 309 $ (average mortgage paid) = |
78 165 $ |
3 % |
| After capitalization and appreciation (PV) |
256 361 $ |
11 % |
| Ratios |
| Price per unit |
= 5 594 000 $ ÷ 33 logements |
169 515 $ |
| Price per room |
= 5 594 000 $ ÷ 142,5 pièces |
39 256 $ |
| Price per room x 4 1/2 |
|
176 653 $ |
| GRM ratio |
5 594 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.02 |
| NRM ratio |
5 594 000 $ ÷
194 276 $ (Net income) |
28.794 |
| Cap. Rate |
194 276 $ (Net income) ÷
5 594 000 $ |
3.47 % |
| DCR ratio |
194 276 $ (Net income) ÷
160 421 $ |
1.21 |
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. |
 |
