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 |
| 2583261 |
29 |
5 569 000 $ |
192 034 $ |
43 339 $ |
195 023 $ |
16.51 |
24.193 |
0.04 |
1.25 |
2 032 505 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 032 505 $ |
|
| Before capitalization |
46 171 $ |
2 % |
| After capitalization 46 171 $ + 45 851 $ (average mortgage paid) = |
92 022 $ |
5 % |
| After capitalization and appreciation (PV) |
269 421 $ |
13 % |
| Ratios |
| Price per unit |
= 5 569 000 $ ÷ 29 logements |
192 034 $ |
| Price per room |
= 5 569 000 $ ÷ 128,5 pièces |
43 339 $ |
| Price per room x 4 1/2 |
|
195 023 $ |
| GRM ratio |
5 569 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.51 |
| NRM ratio |
5 569 000 $ ÷
230 192 $ (Net income) |
24.193 |
| Cap. Rate |
230 192 $ (Net income) ÷
5 569 000 $ |
4.13 % |
| DCR ratio |
230 192 $ (Net income) ÷
184 021 $ |
1.25 |
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. |
 |
