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 |
| 2534095 |
26 |
5 470 000 $ |
210 385 $ |
48 839 $ |
219 777 $ |
19.48 |
28.848 |
0.03 |
1.16 |
2 429 596 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 429 596 $ |
|
| Before capitalization |
25 725 $ |
1 % |
| After capitalization 25 725 $ + 37 802 $ (average mortgage paid) = |
63 527 $ |
3 % |
| After capitalization and appreciation (PV) |
237 772 $ |
10 % |
| Ratios |
| Price per unit |
= 5 470 000 $ ÷ 26 logements |
210 385 $ |
| Price per room |
= 5 470 000 $ ÷ 112,0 pièces |
48 839 $ |
| Price per room x 4 1/2 |
|
219 777 $ |
| GRM ratio |
5 470 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.48 |
| NRM ratio |
5 470 000 $ ÷
189 616 $ (Net income) |
28.848 |
| Cap. Rate |
189 616 $ (Net income) ÷
5 470 000 $ |
3.47 % |
| DCR ratio |
189 616 $ (Net income) ÷
163 890 $ |
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. |
 |
