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 |
| 2518457 |
34 |
6 449 000 $ |
189 676 $ |
39 323 $ |
176 954 $ |
15.97 |
23.926 |
0.04 |
1.20 |
2 260 984 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 260 984 $ |
|
| Before capitalization |
44 793 $ |
2 % |
| After capitalization 44 793 $ + 51 838 $ (average mortgage paid) = |
96 631 $ |
4 % |
| After capitalization and appreciation (PV) |
302 063 $ |
13 % |
| Ratios |
| Price per unit |
= 6 449 000 $ ÷ 34 logements |
189 676 $ |
| Price per room |
= 6 449 000 $ ÷ 164,0 pièces |
39 323 $ |
| Price per room x 4 1/2 |
|
176 954 $ |
| GRM ratio |
6 449 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.97 |
| NRM ratio |
6 449 000 $ ÷
269 540 $ (Net income) |
23.926 |
| Cap. Rate |
269 540 $ (Net income) ÷
6 449 000 $ |
4.18 % |
| DCR ratio |
269 540 $ (Net income) ÷
224 748 $ |
1.20 |
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. |
 |
