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 |
| 2526778 |
33 |
6 343 000 $ |
192 212 $ |
44 202 $ |
198 909 $ |
19.60 |
31.337 |
0.03 |
1.21 |
3 240 170 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
3 240 170 $ |
|
| Before capitalization |
35 237 $ |
1 % |
| After capitalization 35 237 $ + 38 560 $ (average mortgage paid) = |
73 796 $ |
2 % |
| After capitalization and appreciation (PV) |
275 852 $ |
9 % |
| Ratios |
| Price per unit |
= 6 343 000 $ ÷ 33 logements |
192 212 $ |
| Price per room |
= 6 343 000 $ ÷ 143,5 pièces |
44 202 $ |
| Price per room x 4 1/2 |
|
198 909 $ |
| GRM ratio |
6 343 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.60 |
| NRM ratio |
6 343 000 $ ÷
202 415 $ (Net income) |
31.337 |
| Cap. Rate |
202 415 $ (Net income) ÷
6 343 000 $ |
3.19 % |
| DCR ratio |
202 415 $ (Net income) ÷
167 179 $ |
1.21 |
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. |
 |
