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 |
| 2571132 |
37 |
5 737 000 $ |
155 054 $ |
39 979 $ |
179 906 $ |
15.61 |
24.013 |
0.04 |
1.20 |
1 903 059 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 903 059 $ |
|
| Before capitalization |
40 302 $ |
2 % |
| After capitalization 40 302 $ + 49 485 $ (average mortgage paid) = |
89 787 $ |
5 % |
| After capitalization and appreciation (PV) |
272 539 $ |
14 % |
| Ratios |
| Price per unit |
= 5 737 000 $ ÷ 37 logements |
155 054 $ |
| Price per room |
= 5 737 000 $ ÷ 143,5 pièces |
39 979 $ |
| Price per room x 4 1/2 |
|
179 906 $ |
| GRM ratio |
5 737 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.61 |
| NRM ratio |
5 737 000 $ ÷
238 910 $ (Net income) |
24.013 |
| Cap. Rate |
238 910 $ (Net income) ÷
5 737 000 $ |
4.16 % |
| DCR ratio |
238 910 $ (Net income) ÷
198 609 $ |
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. |
 |
