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 |
| 2577508 |
38 |
5 999 000 $ |
157 868 $ |
42 546 $ |
191 457 $ |
16.52 |
27.641 |
0.04 |
1.20 |
2 504 334 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 504 334 $ |
|
| Before capitalization |
35 484 $ |
1 % |
| After capitalization 35 484 $ + 45 234 $ (average mortgage paid) = |
80 717 $ |
3 % |
| After capitalization and appreciation (PV) |
271 815 $ |
11 % |
| Ratios |
| Price per unit |
= 5 999 000 $ ÷ 38 logements |
157 868 $ |
| Price per room |
= 5 999 000 $ ÷ 141,0 pièces |
42 546 $ |
| Price per room x 4 1/2 |
|
191 457 $ |
| GRM ratio |
5 999 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.52 |
| NRM ratio |
5 999 000 $ ÷
217 029 $ (Net income) |
27.641 |
| Cap. Rate |
217 029 $ (Net income) ÷
5 999 000 $ |
3.62 % |
| DCR ratio |
217 029 $ (Net income) ÷
181 546 $ |
1.20 |
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. |
 |
