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 |
| 2500218 |
28 |
5 948 000 $ |
212 429 $ |
48 754 $ |
219 393 $ |
16.48 |
23.982 |
0.04 |
1.16 |
2 138 650 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 138 650 $ |
|
| Before capitalization |
34 028 $ |
2 % |
| After capitalization 34 028 $ + 44 048 $ (average mortgage paid) = |
78 076 $ |
4 % |
| After capitalization and appreciation (PV) |
267 547 $ |
13 % |
| Ratios |
| Price per unit |
= 5 948 000 $ ÷ 28 logements |
212 429 $ |
| Price per room |
= 5 948 000 $ ÷ 122,0 pièces |
48 754 $ |
| Price per room x 4 1/2 |
|
219 393 $ |
| GRM ratio |
5 948 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.48 |
| NRM ratio |
5 948 000 $ ÷
248 015 $ (Net income) |
23.982 |
| Cap. Rate |
248 015 $ (Net income) ÷
5 948 000 $ |
4.17 % |
| DCR ratio |
248 015 $ (Net income) ÷
213 987 $ |
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. |
 |
