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 |
| 2583132 |
37 |
6 275 000 $ |
169 595 $ |
46 310 $ |
208 395 $ |
17.23 |
27.180 |
0.04 |
1.20 |
2 589 853 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 589 853 $ |
|
| Before capitalization |
38 773 $ |
1 % |
| After capitalization 38 773 $ + 47 863 $ (average mortgage paid) = |
86 637 $ |
3 % |
| After capitalization and appreciation (PV) |
286 526 $ |
11 % |
| Ratios |
| Price per unit |
= 6 275 000 $ ÷ 37 logements |
169 595 $ |
| Price per room |
= 6 275 000 $ ÷ 135,5 pièces |
46 310 $ |
| Price per room x 4 1/2 |
|
208 395 $ |
| GRM ratio |
6 275 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.23 |
| NRM ratio |
6 275 000 $ ÷
230 872 $ (Net income) |
27.180 |
| Cap. Rate |
230 872 $ (Net income) ÷
6 275 000 $ |
3.68 % |
| DCR ratio |
230 872 $ (Net income) ÷
192 099 $ |
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. |
 |
