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 |
| 2583112 |
32 |
5 290 000 $ |
165 313 $ |
45 603 $ |
205 216 $ |
16.67 |
26.717 |
0.04 |
1.23 |
2 208 067 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
2 208 067 $ |
|
| Before capitalization |
37 402 $ |
2 % |
| After capitalization 37 402 $ + 40 015 $ (average mortgage paid) = |
77 418 $ |
4 % |
| After capitalization and appreciation (PV) |
245 930 $ |
11 % |
| Ratios |
| Price per unit |
= 5 290 000 $ ÷ 32 logements |
165 313 $ |
| Price per room |
= 5 290 000 $ ÷ 116,0 pièces |
45 603 $ |
| Price per room x 4 1/2 |
|
205 216 $ |
| GRM ratio |
5 290 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.67 |
| NRM ratio |
5 290 000 $ ÷
198 004 $ (Net income) |
26.717 |
| Cap. Rate |
198 004 $ (Net income) ÷
5 290 000 $ |
3.74 % |
| DCR ratio |
198 004 $ (Net income) ÷
160 602 $ |
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. |
 |
