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 |
| 2500345 |
32 |
6 909 000 $ |
215 906 $ |
50 801 $ |
228 607 $ |
16.16 |
23.107 |
0.04 |
1.14 |
2 226 964 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 226 964 $ |
|
| Before capitalization |
36 210 $ |
2 % |
| After capitalization 36 210 $ + 54 094 $ (average mortgage paid) = |
90 305 $ |
4 % |
| After capitalization and appreciation (PV) |
310 390 $ |
14 % |
| Ratios |
| Price per unit |
= 6 909 000 $ ÷ 32 logements |
215 906 $ |
| Price per room |
= 6 909 000 $ ÷ 136,0 pièces |
50 801 $ |
| Price per room x 4 1/2 |
|
228 607 $ |
| GRM ratio |
6 909 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.16 |
| NRM ratio |
6 909 000 $ ÷
299 002 $ (Net income) |
23.107 |
| Cap. Rate |
299 002 $ (Net income) ÷
6 909 000 $ |
4.33 % |
| DCR ratio |
299 002 $ (Net income) ÷
262 792 $ |
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. |
 |
