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 |
| 2500228 |
32 |
6 804 000 $ |
212 625 $ |
46 924 $ |
211 159 $ |
16.75 |
23.918 |
0.04 |
1.14 |
2 374 493 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 374 493 $ |
|
| Before capitalization |
35 579 $ |
1 % |
| After capitalization 35 579 $ + 51 234 $ (average mortgage paid) = |
86 814 $ |
4 % |
| After capitalization and appreciation (PV) |
303 553 $ |
13 % |
| Ratios |
| Price per unit |
= 6 804 000 $ ÷ 32 logements |
212 625 $ |
| Price per room |
= 6 804 000 $ ÷ 145,0 pièces |
46 924 $ |
| Price per room x 4 1/2 |
|
211 159 $ |
| GRM ratio |
6 804 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.75 |
| NRM ratio |
6 804 000 $ ÷
284 477 $ (Net income) |
23.918 |
| Cap. Rate |
284 477 $ (Net income) ÷
6 804 000 $ |
4.18 % |
| DCR ratio |
284 477 $ (Net income) ÷
248 897 $ |
1.14 |
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. |
 |
