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 |
| 2577384 |
37 |
5 719 000 $ |
154 568 $ |
42 207 $ |
189 930 $ |
15.41 |
25.377 |
0.04 |
1.25 |
2 248 219 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 248 219 $ |
|
| Before capitalization |
45 196 $ |
2 % |
| After capitalization 45 196 $ + 44 890 $ (average mortgage paid) = |
90 085 $ |
4 % |
| After capitalization and appreciation (PV) |
272 264 $ |
12 % |
| Ratios |
| Price per unit |
= 5 719 000 $ ÷ 37 logements |
154 568 $ |
| Price per room |
= 5 719 000 $ ÷ 135,5 pièces |
42 207 $ |
| Price per room x 4 1/2 |
|
189 930 $ |
| GRM ratio |
5 719 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.41 |
| NRM ratio |
5 719 000 $ ÷
225 361 $ (Net income) |
25.377 |
| Cap. Rate |
225 361 $ (Net income) ÷
5 719 000 $ |
3.94 % |
| DCR ratio |
225 361 $ (Net income) ÷
180 165 $ |
1.25 |
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. |
 |
