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 |
| 2532672 |
27 |
6 183 000 $ |
229 000 $ |
47 379 $ |
213 207 $ |
16.91 |
23.861 |
0.04 |
1.19 |
2 112 837 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 112 837 $ |
|
| Before capitalization |
40 951 $ |
2 % |
| After capitalization 40 951 $ + 50 323 $ (average mortgage paid) = |
91 274 $ |
4 % |
| After capitalization and appreciation (PV) |
288 231 $ |
14 % |
| Ratios |
| Price per unit |
= 6 183 000 $ ÷ 27 logements |
229 000 $ |
| Price per room |
= 6 183 000 $ ÷ 130,5 pièces |
47 379 $ |
| Price per room x 4 1/2 |
|
213 207 $ |
| GRM ratio |
6 183 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.91 |
| NRM ratio |
6 183 000 $ ÷
259 128 $ (Net income) |
23.861 |
| Cap. Rate |
259 128 $ (Net income) ÷
6 183 000 $ |
4.19 % |
| DCR ratio |
259 128 $ (Net income) ÷
218 178 $ |
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. |
 |
