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 |
| 2500222 |
30 |
5 999 000 $ |
199 967 $ |
45 794 $ |
206 073 $ |
17.82 |
25.990 |
0.04 |
1.08 |
2 194 964 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 194 964 $ |
|
| Before capitalization |
16 879 $ |
1 % |
| After capitalization 16 879 $ + 44 039 $ (average mortgage paid) = |
60 918 $ |
3 % |
| After capitalization and appreciation (PV) |
252 015 $ |
11 % |
| Ratios |
| Price per unit |
= 5 999 000 $ ÷ 30 logements |
199 967 $ |
| Price per room |
= 5 999 000 $ ÷ 131,0 pièces |
45 794 $ |
| Price per room x 4 1/2 |
|
206 073 $ |
| GRM ratio |
5 999 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.82 |
| NRM ratio |
5 999 000 $ ÷
230 820 $ (Net income) |
25.990 |
| Cap. Rate |
230 820 $ (Net income) ÷
5 999 000 $ |
3.85 % |
| DCR ratio |
230 820 $ (Net income) ÷
213 942 $ |
1.08 |
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. |
 |
