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 |
| 2521859 |
32 |
6 479 000 $ |
202 469 $ |
39 506 $ |
177 777 $ |
15.76 |
22.659 |
0.04 |
1.17 |
1 908 010 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 908 010 $ |
|
| Before capitalization |
41 165 $ |
2 % |
| After capitalization 41 165 $ + 56 457 $ (average mortgage paid) = |
97 622 $ |
5 % |
| After capitalization and appreciation (PV) |
304 009 $ |
16 % |
| Ratios |
| Price per unit |
= 6 479 000 $ ÷ 32 logements |
202 469 $ |
| Price per room |
= 6 479 000 $ ÷ 164,0 pièces |
39 506 $ |
| Price per room x 4 1/2 |
|
177 777 $ |
| GRM ratio |
6 479 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.76 |
| NRM ratio |
6 479 000 $ ÷
285 936 $ (Net income) |
22.659 |
| Cap. Rate |
285 936 $ (Net income) ÷
6 479 000 $ |
4.41 % |
| DCR ratio |
285 936 $ (Net income) ÷
244 771 $ |
1.17 |
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. |
 |
