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 |
| 2583227 |
30 |
4 949 000 $ |
164 967 $ |
46 252 $ |
208 136 $ |
16.89 |
27.996 |
0.04 |
1.19 |
2 089 149 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 089 149 $ |
|
| Before capitalization |
27 890 $ |
1 % |
| After capitalization 27 890 $ + 37 096 $ (average mortgage paid) = |
64 987 $ |
3 % |
| After capitalization and appreciation (PV) |
222 636 $ |
11 % |
| Ratios |
| Price per unit |
= 4 949 000 $ ÷ 30 logements |
164 967 $ |
| Price per room |
= 4 949 000 $ ÷ 107,0 pièces |
46 252 $ |
| Price per room x 4 1/2 |
|
208 136 $ |
| GRM ratio |
4 949 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
4 949 000 $ ÷
176 776 $ (Net income) |
27.996 |
| Cap. Rate |
176 776 $ (Net income) ÷
4 949 000 $ |
3.57 % |
| DCR ratio |
176 776 $ (Net income) ÷
148 885 $ |
1.19 |
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. |
 |
