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 |
| 2583136 |
27 |
5 228 000 $ |
193 630 $ |
43 749 $ |
196 870 $ |
16.70 |
25.019 |
0.04 |
1.21 |
1 913 587 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 913 587 $ |
|
| Before capitalization |
36 659 $ |
2 % |
| After capitalization 36 659 $ + 42 932 $ (average mortgage paid) = |
79 590 $ |
4 % |
| After capitalization and appreciation (PV) |
246 128 $ |
13 % |
| Ratios |
| Price per unit |
= 5 228 000 $ ÷ 27 logements |
193 630 $ |
| Price per room |
= 5 228 000 $ ÷ 119,5 pièces |
43 749 $ |
| Price per room x 4 1/2 |
|
196 870 $ |
| GRM ratio |
5 228 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.70 |
| NRM ratio |
5 228 000 $ ÷
208 964 $ (Net income) |
25.019 |
| Cap. Rate |
208 964 $ (Net income) ÷
5 228 000 $ |
4.00 % |
| DCR ratio |
208 964 $ (Net income) ÷
172 306 $ |
1.21 |
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. |
 |
