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 |
| 2521860 |
32 |
6 529 000 $ |
204 031 $ |
39 811 $ |
179 149 $ |
15.42 |
21.791 |
0.05 |
1.17 |
1 746 883 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 746 883 $ |
|
| Before capitalization |
43 774 $ |
3 % |
| After capitalization 43 774 $ + 59 011 $ (average mortgage paid) = |
102 785 $ |
6 % |
| After capitalization and appreciation (PV) |
310 765 $ |
18 % |
| Ratios |
| Price per unit |
= 6 529 000 $ ÷ 32 logements |
204 031 $ |
| Price per room |
= 6 529 000 $ ÷ 164,0 pièces |
39 811 $ |
| Price per room x 4 1/2 |
|
179 149 $ |
| GRM ratio |
6 529 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.42 |
| NRM ratio |
6 529 000 $ ÷
299 619 $ (Net income) |
21.791 |
| Cap. Rate |
299 619 $ (Net income) ÷
6 529 000 $ |
4.59 % |
| DCR ratio |
299 619 $ (Net income) ÷
255 846 $ |
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. |
 |
