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 |
| 2583250 |
35 |
5 934 000 $ |
169 543 $ |
47 283 $ |
212 773 $ |
17.47 |
28.720 |
0.03 |
1.16 |
2 513 286 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 513 286 $ |
|
| Before capitalization |
28 686 $ |
1 % |
| After capitalization 28 686 $ + 44 333 $ (average mortgage paid) = |
73 018 $ |
3 % |
| After capitalization and appreciation (PV) |
262 045 $ |
10 % |
| Ratios |
| Price per unit |
= 5 934 000 $ ÷ 35 logements |
169 543 $ |
| Price per room |
= 5 934 000 $ ÷ 125,5 pièces |
47 283 $ |
| Price per room x 4 1/2 |
|
212 773 $ |
| GRM ratio |
5 934 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.47 |
| NRM ratio |
5 934 000 $ ÷
206 615 $ (Net income) |
28.720 |
| Cap. Rate |
206 615 $ (Net income) ÷
5 934 000 $ |
3.48 % |
| DCR ratio |
206 615 $ (Net income) ÷
177 929 $ |
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. |
 |
