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 |
| 2521887 |
36 |
6 049 000 $ |
168 028 $ |
34 764 $ |
156 440 $ |
15.85 |
23.919 |
0.04 |
1.16 |
1 971 339 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 971 339 $ |
|
| Before capitalization |
34 834 $ |
2 % |
| After capitalization 34 834 $ + 50 296 $ (average mortgage paid) = |
85 130 $ |
4 % |
| After capitalization and appreciation (PV) |
277 819 $ |
14 % |
| Ratios |
| Price per unit |
= 6 049 000 $ ÷ 36 logements |
168 028 $ |
| Price per room |
= 6 049 000 $ ÷ 174,0 pièces |
34 764 $ |
| Price per room x 4 1/2 |
|
156 440 $ |
| GRM ratio |
6 049 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.85 |
| NRM ratio |
6 049 000 $ ÷
252 893 $ (Net income) |
23.919 |
| Cap. Rate |
252 893 $ (Net income) ÷
6 049 000 $ |
4.18 % |
| DCR ratio |
252 893 $ (Net income) ÷
218 058 $ |
1.16 |
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. |
 |
