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 |
| 2571084 |
40 |
5 602 000 $ |
140 050 $ |
35 233 $ |
158 547 $ |
14.33 |
22.469 |
0.04 |
1.23 |
1 690 107 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 690 107 $ |
|
| Before capitalization |
47 100 $ |
3 % |
| After capitalization 47 100 $ + 50 386 $ (average mortgage paid) = |
97 486 $ |
6 % |
| After capitalization and appreciation (PV) |
275 937 $ |
16 % |
| Ratios |
| Price per unit |
= 5 602 000 $ ÷ 40 logements |
140 050 $ |
| Price per room |
= 5 602 000 $ ÷ 159,0 pièces |
35 233 $ |
| Price per room x 4 1/2 |
|
158 547 $ |
| GRM ratio |
5 602 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.33 |
| NRM ratio |
5 602 000 $ ÷
249 325 $ (Net income) |
22.469 |
| Cap. Rate |
249 325 $ (Net income) ÷
5 602 000 $ |
4.45 % |
| DCR ratio |
249 325 $ (Net income) ÷
202 225 $ |
1.23 |
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. |
 |
