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 |
| 2583088 |
27 |
4 259 000 $ |
157 741 $ |
47 061 $ |
211 773 $ |
17.20 |
29.351 |
0.03 |
1.13 |
1 797 747 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 797 747 $ |
|
| Before capitalization |
17 053 $ |
1 % |
| After capitalization 17 053 $ + 31 906 $ (average mortgage paid) = |
48 959 $ |
3 % |
| After capitalization and appreciation (PV) |
184 629 $ |
10 % |
| Ratios |
| Price per unit |
= 4 259 000 $ ÷ 27 logements |
157 741 $ |
| Price per room |
= 4 259 000 $ ÷ 90,5 pièces |
47 061 $ |
| Price per room x 4 1/2 |
|
211 773 $ |
| GRM ratio |
4 259 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.20 |
| NRM ratio |
4 259 000 $ ÷
145 107 $ (Net income) |
29.351 |
| Cap. Rate |
145 107 $ (Net income) ÷
4 259 000 $ |
3.41 % |
| DCR ratio |
145 107 $ (Net income) ÷
128 054 $ |
1.13 |
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. |
 |
