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 |
| 2542514 |
33 |
5 868 000 $ |
177 818 $ |
37 257 $ |
167 657 $ |
16.95 |
26.607 |
0.04 |
1.19 |
2 140 633 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 140 633 $ |
|
| Before capitalization |
35 021 $ |
2 % |
| After capitalization 35 021 $ + 51 243 $ (average mortgage paid) = |
86 264 $ |
4 % |
| After capitalization and appreciation (PV) |
273 188 $ |
13 % |
| Ratios |
| Price per unit |
= 5 868 000 $ ÷ 33 logements |
177 818 $ |
| Price per room |
= 5 868 000 $ ÷ 157,5 pièces |
37 257 $ |
| Price per room x 4 1/2 |
|
167 657 $ |
| GRM ratio |
5 868 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
| NRM ratio |
5 868 000 $ ÷
220 546 $ (Net income) |
26.607 |
| Cap. Rate |
220 546 $ (Net income) ÷
5 868 000 $ |
3.76 % |
| DCR ratio |
220 546 $ (Net income) ÷
185 525 $ |
1.19 |
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. |
 |
