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 |
| 2526806 |
34 |
6 099 000 $ |
179 382 $ |
36 964 $ |
166 336 $ |
17.05 |
25.912 |
0.04 |
1.19 |
2 414 740 $ |
2 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 414 740 $ |
|
| Before capitalization |
37 945 $ |
2 % |
| After capitalization 37 945 $ + 45 537 $ (average mortgage paid) = |
83 481 $ |
3 % |
| After capitalization and appreciation (PV) |
277 765 $ |
12 % |
| Ratios |
| Price per unit |
= 6 099 000 $ ÷ 34 logements |
179 382 $ |
| Price per room |
= 6 099 000 $ ÷ 165,0 pièces |
36 964 $ |
| Price per room x 4 1/2 |
|
166 336 $ |
| GRM ratio |
6 099 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.05 |
| NRM ratio |
6 099 000 $ ÷
235 372 $ (Net income) |
25.912 |
| Cap. Rate |
235 372 $ (Net income) ÷
6 099 000 $ |
3.86 % |
| DCR ratio |
235 372 $ (Net income) ÷
197 427 $ |
1.19 |
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. |
 |
