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 |
| 2571169 |
29 |
5 330 000 $ |
183 793 $ |
42 470 $ |
191 116 $ |
18.12 |
27.169 |
0.04 |
1.20 |
2 183 564 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 183 564 $ |
|
| Before capitalization |
32 238 $ |
1 % |
| After capitalization 32 238 $ + 40 848 $ (average mortgage paid) = |
73 085 $ |
3 % |
| After capitalization and appreciation (PV) |
242 871 $ |
11 % |
| Ratios |
| Price per unit |
= 5 330 000 $ ÷ 29 logements |
183 793 $ |
| Price per room |
= 5 330 000 $ ÷ 125,5 pièces |
42 470 $ |
| Price per room x 4 1/2 |
|
191 116 $ |
| GRM ratio |
5 330 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.12 |
| NRM ratio |
5 330 000 $ ÷
196 180 $ (Net income) |
27.169 |
| Cap. Rate |
196 180 $ (Net income) ÷
5 330 000 $ |
3.68 % |
| DCR ratio |
196 180 $ (Net income) ÷
163 943 $ |
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. |
 |
