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 |
| 2583245 |
27 |
5 159 000 $ |
191 074 $ |
43 536 $ |
195 911 $ |
18.13 |
26.700 |
0.04 |
1.16 |
1 954 867 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 954 867 $ |
|
| Before capitalization |
26 197 $ |
1 % |
| After capitalization 26 197 $ + 41 616 $ (average mortgage paid) = |
67 813 $ |
3 % |
| After capitalization and appreciation (PV) |
232 152 $ |
12 % |
| Ratios |
| Price per unit |
= 5 159 000 $ ÷ 27 logements |
191 074 $ |
| Price per room |
= 5 159 000 $ ÷ 118,5 pièces |
43 536 $ |
| Price per room x 4 1/2 |
|
195 911 $ |
| GRM ratio |
5 159 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.13 |
| NRM ratio |
5 159 000 $ ÷
193 221 $ (Net income) |
26.700 |
| Cap. Rate |
193 221 $ (Net income) ÷
5 159 000 $ |
3.75 % |
| DCR ratio |
193 221 $ (Net income) ÷
167 023 $ |
1.16 |
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. |
 |
